Medivir Q1 2023: Quick Recruitment in Phase IIa

Research Update

2023-04-28

07:00

Redeye comments on Medivir’s first quarter report of 2023. During the quarter, the phase IIa part in which fostrox is combined with Lenvima was initiated. Recruitment is going ahead at a fast pace.

RR

Richard Ramanius

Contents

Investment thesis

Quality Rating

Financial results

Valuation

Financials

Rating definitions

The team

Download article

Fostroxacitabine bralpamide (fostrox)

The study is ongoing at 15 clinics in the UK, Spain and South Korea, as an additional clinic in Spain was activated during the quarter. The expansion part (phase IIa) for the first combination arm, fostrox combined with Lenvima, began in March with the first patient treated with the recommended phase II dose (30mg). The recruitment is going ahead at a fast pace after just six weeks, with five patients already dosed and six in screening. Preclinical results for triple a combination treatment were presented at the AACR in April.

IGM-8444

Medivir's candidate birinapant is out-licensed to IGM Biosciences. It is running a phase I trial in solid tumours with birinapant in combination with its own DR5 agonist antibody IGM-8444. During Q1, the fourth dose-escalation cohort was completed, with no dose-limiting toxicity observed. IGM has started the dosing of a fifth cohort.

Valuation and financial results

Operating costs amounted to SEK20m in Q1 and the cash position is SEK101m (SEK118m). We may model in some moderate dilution as additional funds may be needed for the fostrox-PD-1 phase IIa arm (the decision whether to go ahead with this arm has not been taken). In the meantime, we reiterate our Base Case of SEK15.

Key financials

SEKm202120222023e2024e
Revenues35.76.227.6140.3
Revenue Growth-9.2%-82.6%344%409%
EBITDA-58.9-84.8-64.584.0
EBIT-61.5-87.4-67.081.5
EBIT Margin-172%-1410%-243%58.1%
Net Income-61.5-88.8-64.281.5
EV/Revenue11.351.513.92.2
EV/EBIT-6.6-3.7-5.73.7

Investment thesis

Case

Fostroxacitabine - the only modern chemotherapy in development for liver cancer

In our view, the principal reason for investing in Medivir is its main candidate fostroxacitabine, a chemotherapy prodrug targeting the liver. Although chemotherapy is the backbone in most later-stage cancer treatments, it has low efficacy in liver cancer and resistance builds quickly. One of the main reasons for this is the low bioavailability of chemotherapy in the liver. Fostroxacitabine can achieve 100x the concentration in the liver compared to systemic chemotherapy. In theory, this promises a much better effect than with systemic chemotherapy. Medivir sponsors a phase Ib/IIa trial of fostrox in two combinations, with a checkpoint and TKI inhibitor. There is competition within these classes, but Medivir is practically alone in its class. The phase IIa expansion cohorts with 15 patients each (up to a total of 30) started recruitment in H1 2023 in the TKI arm (Lenvima).

Evidence

Important partner agreements in place

The second reason for investing in Medivir is its partnered projects, which provide potential revenue without the need for investments by Medivir. The most important of these is the agreement with IGM Biosciences for birinapant. The deal is potentially worth more than USD 350m plus royalties. Tango Therapeutics has licensed USP-1/TNG348 and plans to submit an application to start a phase I trial in 2023.

Supportive Analysis

The third reason for investing in Medivir is that the buyer also gets several “options” “for free”, or projects that are not included in our Base Case. Medivir has two phase-III-ready projects, remetinostat and MIV-711, not included in our valuation, ready to be out-licensed. There are other minor projects not included in our valuation, such as MET-X partnered with Infex and USP-7 partnered with Ubiquigent.

Challenge

A highly resistant type of cancer

The main risk when investing in Medivir is an unfavourable outcome in the ongoing clinical trials. Hepatocellular carcinoma is very aggressive and has been resistant to older chemotherapies. Although we are hopeful that fostroxacitabine will be able to shrink liver tumors, it remains to be seen by how much and how long the duration of response is.

Challenge

Delays might lead to dilution

It is important for Medivir to reach interim phase II readouts with fostroxacitabine – and preferably also with birinapant – before its cash begins to run out. A share issue before an important milestone would probably force an equity issue at a low share price leading to excessive dilution.

Valuation

Large upside if projects succeede

Our Base Case of SEK 15 includes four clinical projects, the most valuable of which is fostroxacitabine. There is substantial upside to the valuation upon clinical progression of the projects, but also if any of the non-funded projects (the “options”) are outlicensed by Medivir.

Quality Rating

People: 3

Medivir has an experienced management and board. Jens Lindberg was appointed as the new CEO in early 2022. Management has extensive industry experience. 

Business: 3

Medivir operates in a high-margin business but has only modest recurring revenues, insufficient to cover its operating costs. We do not expect operations to turn profitable until one of the projects reaches the market or until Medivir signs an important licensing agreement.

Financials: 0

We believe the current funds will support operations in 2023. We believe Meidivir might receive some income from milestone payments in 2023.

Preclinical results for triple a combination treatment were presented at the AACR in April 2023. In a CT26 mouse model (colorectal carcinoma cell line) mice treated with the triple-combination had a significantly lower tumour volume as can be seen below.

Source: Medivir

Double combinations were also tested in other experiments. The standard deviations for fostrox-Lenvima and fostrox-PD-1 combinations were quite high, so the synergies were not significant in these combinations. The fostrox-PD1 combination had worse results than PD-1 alone. The reason for using a colorectal cancer model, as explained in the conference call, is that the level of DNA damage is very limited in human liver cancers (HCC) while it is high in syngeneic mice models of HCC. Therefore, the colorectal model, having little DNA damage, is more representative (the mode of action of fostrox is creating DNA damage). The results thus suggest that a triple combination could be highly synergetic.

Some early results from the phase Ib part of the trial of fostrox were presented at the conference call. One patient was still on treatment with fostrox (20mg) and Lenvima after 8 months after progressing on a first-line treatment of Tecentriq and Avastin. Another patient was still on treatment after 6 months with fostrox monotherapy (30mg, and not part of the dose escalation cohort) after progressing on Tecentriq and Avastin. This latter results shows fostrox has clinical benefit in at least some patients.

The reason for the quick recruitment in the Lenvima + fostrox arm is that the first line has become Tecentriq + Avastin while Lenvima is the preferred second-line treatment. As there are no reasons for believing there to be negative interactions between Lenvima + fostrox, one would at worst expect extra side-effects with little clinical benefit, so it makes sense to want to participate in such a study. Further development in this setting makes clinical sense. PD-1 treatments are less popular in the second line. The fostrox + pembro arm is therefore strategically less important in the short term (though it would be important to have results with this combination for future developments and as a control arm).

Tango Therapeutics also presented new data at the AACR conference demonstrating single agent activity of USP-1/TNG348 as well as strong synergy with PARP inhibitors in certain models. The intention is to start a clinical trial in 2023.

Financial results

Costs were in line with the previous quarters, as is evident from the graph below.  Total operating costs amounted to SEK20m. The cash flow was SEK-17m; cash and cash equivalents amounted to SEK101m (SEK118m). It was mentioned in the conference call that it should last into Q2 2024. The company considers this to be sufficient to complete the ongoing phase Ib study as well as one combination arm in the phase IIa expansion part. This means we may have to factor in some dilution if the company decides to continue with the pembrolizumab, which it has not yet decided.

Valuation

We only make minor changes to our estimates adjusting the timing of some costs. This has no significant impact, and we reiterate our Base Case of SEK15. However, we may factor in some moderate dilution for the phase IIa part with Keytruda depending on what decision Medivir takes concerning this arm.

*We assume an average SEK/USD conversion rate of 10 (rounded).

Financials

Income statement
SEKm2020202120222023e2024e
Revenues39.335.76.227.6140.3
Cost of Revenue0.000.000.000.000.00
Operating Expenses77.894.691.092.156.3
EBITDA-38.5-58.9-84.8-64.584.0
Depreciation0.000.002.62.52.5
Amortizations0.000.000.000.000.00
EBIT-42.9-61.5-87.4-67.081.5
Shares in Associates0.000.000.000.000.00
Interest Expenses0.000.002.00.000.00
Net Financial Items0.300.00-1.42.80.00
EBT-42.6-61.5-88.8-64.281.5
Income Tax Expenses0.000.000.000.000.00
Net Income-42.6-61.5-88.8-64.281.5
Balance sheet
Assets
Non-current assets
SEKm2020202120222023e2024e
Property, Plant and Equipment (Net)16.213.614.912.49.9
Goodwill0.000.000.000.000.00
Intangible Assets96.396.396.396.396.3
Right-of-Use Assets0.000.000.000.000.00
Other Non-Current Assets0.000.000.000.000.00
Total Non-Current Assets112.5109.9111.2108.7106.2
Current assets
SEKm2020202120222023e2024e
Inventories0.000.000.002.814.0
Accounts Receivable0.004.75.62.211.2
Other Current Assets8.90.000.002.211.2
Cash Equivalents70.0221.2117.454.8134.3
Total Current Assets78.9225.9123.062.0170.8
Total Assets191.4335.8234.2170.7277.0
Equity and Liabilities
Equity
SEKm2020202120222023e2024e
Non Controlling Interest0.000.000.000.000.00
Shareholder's Equity141.9281.1192.8128.6210.1
Non-current liabilities
SEKm2020202120222023e2024e
Long Term Debt0.000.000.000.000.00
Long Term Lease Liabilities0.000.000.000.000.00
Other Long Term Liabilities14.913.013.413.413.4
Total Non-Current Liabilities14.913.013.413.413.4
Current liabilities
SEKm2020202120222023e2024e
Short Term Debt0.000.000.000.000.00
Short Term Lease Liabilities0.000.000.000.000.00
Accounts Payable0.000.000.003.316.8
Other Current Liabilities34.741.728.025.436.6
Total Current Liabilities34.741.728.028.753.5
Total Liabilities and Equity191.5335.8234.2170.6276.9
Cash flow
SEKm2020202120222023e2024e
Operating Cash Flow-58.0-48.8-101.8-62.679.5
Investing Cash Flow5.40.00-0.400.000.00
Financing Cash Flow0.00199.4-1.50.000.00

Rating definitions

The team

Disclosures and disclaimers

Premium Plan required to unlock

Unlock companies to access

more high quality research.

Contents

Investment thesis

Quality Rating

Financial results

Valuation

Financials

Rating definitions

The team

Download article