Herantis H2 2023: Presented positive phase I data

Research Update

2024-03-11

13:34

Redeye reviews the case of Herantis in the wake of progress with clinical candidate HER-096 and H2 report last week. We reiterate our positive view of the company.

FT

Fredrik Thor

Contents

Investment thesis

Quality Rating

Financials

Rating definitions

The team

Download article

Few surprises in the report

The report offered few surprises and Herantis is continuing to keep a slim cost profile. The company presented a profit for the period of EUR2.1m, mainly due to a decision from Business Finland to waive of an R&D loan of EUR4.5m. Operating expenses landed at EUR-2.5m and operating cash flow at EUR-2.9m. According to the H2 webinar, the company has a cash runway into Q2 2025. In late 2023, the company conducted a rights issue that led to gross proceeds of around EUR4.5m, where takers included the EIC, from which Herantis previously received a grant.

Phase Ia study completed in 2023

In October, Herantis Pharma announced positive top-line data in the primary- and secondary endpoints from its phase Ia trial (n=60) with HER-096 in healthy volunteers. The goal of the trial was to evaluate the safety, tolerability, and blood-brain barrier penetration of HER-096 as well as to look at exploratory biomarkers. The company stated, "The clinical trial demonstrated favorable safety and tolerability, fast uptake of HER-096, and significant HER-096 concentrations in the cerebrospinal fluid (CSF) after a single subcutaneous injection.” We have further learned that the PK profile was well aligned with preclinical data, as well as the concentration of CSF (“cerebrospinal fluid”) in the brain, which was within the range of a therapeutic concentration – significant progress in our view. Safety was also deemed suitable, with some mild local reactions at the injection site for both active- and placebo groups. The company will also further analyze the exploratory biomarker data. Overall, our perception is that the data is robust and warrants further clinical development.

The next step is a MAD (“multiple ascending dose”) phase Ib trial, expected to treat the first patient during H2 2024. As it is expected to be a relatively short trial focusing on safety and biomarker evaluation, the company expects a readout by the end of 2025. The company is also interacting with the scientific community and potential partners. We reiterate our stance that the blood-brain-barrier data, combined with good safety and tolerability, will be compelling and generate increased interest in the company. The company's strategy is to out-license HER-096 before a phase II trial. We see a potential licensing deal and phase II data as the key mid-term catalysts for the company.
 

Reiterated base case

We reiterate our valuation as we have accounted for the newsflow already, most notably the positive phase I data (we raised phase I POS to 80%) and recent financing. We still pencil in a capital raise in late 2024/early 2025, assuming that Herantis will conclude the phase Ib trial before a potential partnership. We thus reiterate our base case of 2.9EUR per share.

Key financials

EURm202220232024e2025e
Revenues0.145.31.30.00
EBITDA-7.80.15-3.0-4.0
Net Income-9.30.28-3.2-4.0

AssetIndicationLoARoyaltiesPeak sales (USDm)Est. launchDeal size (EURm)rNPV (EURm)
HER-096Parkinson's13%15%3084203240086
Project value (EURm)86
Net cash est11
Shared costs incl. tax (EURm)-31
Fair value (EURm)66
Shares outstanding diluted23
Value per share (EUR)2.9

Investment thesis

Case

Now again a (stronger) clinical company

Herantis Pharma is a Finish biotech company developing a drug candidate in the difficult area of Parkinson’s disease, an area with great potential to improve the standard of care. The case hinges on blockbuster potential in this expanding market, supported by experienced management, institutional ownership, and a prospective licensing deal. We see an upside of today but argue that the longer-term upside is more compelling – especially now when Herantis has taken the important step back into the clinic which over time will de-risks the compound further

Evidence

Research at the forefront

No disease-modifying drugs have yet been approved for Parkinson's disease. The current treatment regime, while initially effective in relieving symptoms, becomes less effective over time. Payers and doctors emphasize the need for a disease-modifying treatment that can stop and reverse this chronic neurodegenerative disease’s progression, preventing the high costs and low quality of life associated with late-stage Parkinson's. While the Parkinson’s market is relatively modest in size in view of the disease’s economic burden (USD 4.5bn across the US, EU5, and Japan), we expect it to grow rapidly as new treatments emerge. We estimate the peak sales for Herantis alone at more than USD 3bn

Supportive Analysis

We find the scientific foundation of Herantis’ lead candidate CDNF compelling, despite its early stage. This is reinforced by the high interest from the science community, including several publications in leading journals such as Nature and early interest from significant investors. The case is based on the science of HER-096s multimodal mode of action, which differentiates it from other Parkinson's candidates. Furthermore, the candidate's broad mode of action makes it less dependent on a full understanding of the underlying pathological features. This adds to its attractions, given the current scientific knowledge gap and lack of established biomarkers.

Challenge

Dependent on partnering or additional funding

Herantis is an early stage clinical biotech company with an expensive clinical program going forward. Herantis will likely need additional funding in the upcoming 6-12 months, in our view. The best strategy would likely be a licensing deal with a non-dilutive upfront payment after phase I, but an alternative would be to take HER-096 into phase II on its own, which would require additional cash. On the positive side, Herantis has a strong ownership structure and recently received a grant from the prestigious EIC Acceleration program, and the investment arm of the EIC has further decided to make up to EUR15m in direct equity investment in Herantis, subject to certain conditions relating to the need for other takers in the same issue

Challenge

Risky Inflection Points Remain

Herantis develops HER-096 in-house in the early clinical stage, and risky inflection points (most notably phase II readouts) remain in the company.

Valuation

Compelling long-term potential

Our base case for Herantis is EUR2.9 per share, indicating an upside from today’s (very volatile) levels. We see an even more compelling investment case over time as Herantis derisks the drug candidate further in clinical trials.

Quality Rating

People: 3

Business: 3

Financials: 0

Financials

Income statement
EURm20232024e2025e
Revenues5.31.30.00
Cost of Revenue0.000.000.00
Operating Expenses5.24.34.0
EBITDA0.15-3.0-4.0
Depreciation0.000.000.00
Amortizations0.000.000.00
EBIT0.15-3.0-4.0
Shares in Associates0.000.000.00
Interest Expenses0.550.200.00
Net Financial Items0.13-0.200.00
EBT0.28-3.2-4.0
Income Tax Expenses0.000.000.00
Net Income0.28-3.2-4.0

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

Financials

Rating definitions

The team

Download article