Last close As at 05/08/2026
SEK4.76
▲ −0.02 (−0.33%)
Market capitalisation
SEK1,484m
Research: Healthcare
Cereno Scientific recently held a capital markets day (CMD), providing greater insight on its development pipeline and strategic objectives. The key takeaway was its decision to focus on the rare disease space across its three programmes, a move we believe was strategically driven to maximise potential clinical and commercial success, and to appeal to future partners. While lead asset CS1 is targeting pulmonary arterial hypertension (PAH), supported by Fluidda and CardioMEMS (pivotal studies expected in 2026), CS014, the second HDAC inhibitor in Cereno’s portfolio, will now be evaluated in idiopathic pulmonary fibrosis (IPF), another rare indication with a three- to five-year average survival and no curative treatments. Management also highlighted the potential for CS585, its preclinical-stage asset in rare indications such as antiphospholipid syndrome (APS), an autoimmune disorder. We update our estimates to reflect the new target indication for CS014 and increase our valuation to SEK14.3/share, from SEK13.9/share previously.
Cereno Scientific |
CMD highlights a ‘rare’ portfolio refocus |
Capital markets day |
Pharma and biotech |
25 October 2024 |
Share price performance
Business description
Next events
Analysts
Cereno Scientific is a research client of Edison Investment Research Limited |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cereno Scientific recently held a capital markets day (CMD), providing greater insight on its development pipeline and strategic objectives. The key takeaway was its decision to focus on the rare disease space across its three programmes, a move we believe was strategically driven to maximise potential clinical and commercial success, and to appeal to future partners. While lead asset CS1 is targeting pulmonary arterial hypertension (PAH), supported by Fluidda and CardioMEMS (pivotal studies expected in 2026), CS014, the second HDAC inhibitor in Cereno’s portfolio, will now be evaluated in idiopathic pulmonary fibrosis (IPF), another rare indication with a three- to five-year average survival and no curative treatments. Management also highlighted the potential for CS585, its preclinical-stage asset in rare indications such as antiphospholipid syndrome (APS), an autoimmune disorder. We update our estimates to reflect the new target indication for CS014 and increase our valuation to SEK14.3/share, from SEK13.9/share previously.
Year end |
Revenue (SEKm) |
PBT* |
EPS* |
DPS |
P/E |
Yield |
12/22 |
0.0 |
(27.6) |
(0.20) |
0.0 |
N/A |
N/A |
12/23 |
0.0 |
(46.4) |
(0.20) |
0.0 |
N/A |
N/A |
12/24e |
0.0 |
(58.9) |
(0.21) |
0.0 |
N/A |
N/A |
12/25e |
0.0 |
(56.0) |
(0.20) |
0.0 |
N/A |
N/A |
Note: *PBT and EPS are normalised, excluding amortisation of acquired intangibles, exceptional items and share-based payments.
Pivoting focus to rare diseases across the portfolio
The CMD provided detailed insights into Cereno’s refreshed business strategy, the key takeaway of which was its pivot towards the rare disease space across all three of its assets. The rationale for this repositioning was not entirely surprising, given the recent preclinical data on CS014 (showing clear anti-fibrotic properties among other observations) and the underlying regulatory (more supportive regulations, faster routes to market, increased market exclusivity) and R&D (smaller trials, lower-risk capital) benefits this focus affords.
Major inflection year
With several important events planned for 2025 and 2026, we expect multiple inflection points for Cereno. Central to this would be FDA clearance and subsequent initiation of the pivotal studies for CS1 (in 2026), which we expect to be conducted under a partnership. CS014 Phase I readouts are expected in mid-2025, which will be followed by the launch of a Phase II trial in IPF (a serious condition with limited treatment options) in 2026. We also look forward to CS585 entering the clinic and, based on the CMD (which highlighted the asset’s greater selectivity and therefore potentially higher safety and efficacy), APS is one possible indication. We expect further updates on this in due course.
Valuation: Adjusted to SEK4.0bn or SEK14.3/share
We update our estimates and valuation for the newly announced target indication for CS014 (detailed assumptions below), which results in our valuation increasing to SEK4.03bn or SEK14.3/share, from SEK3.89bn or SEK13.9/share previously.
Transitioning into a rare disease specialist
Cereno’s recent CMD provided greater insights into its development pipeline and refreshed business strategy. While the company reiterated its focus on developing novel treatments in the cardiovascular space, the role of collaborations (such as those with Abbott’s CardioMEMS and Fluidda) in drawing greater insight from trial data was emphasised. However, the key takeaway was Cereno’s pivot towards rare diseases, which was highlighted as a potential opportunity across all three of its development programmes (Exhibit 1). We believe this move was strategically driven, to leverage the disease-modifying potential of the company’s HDACi programme and mitigate risk due to the supportive regulatory environment and lower capital requirements associated with addressing rare diseases. While the rare disease space is characterised by small patient populations (US: a disease affecting less than 200,000 people; Europe: a disease affecting less than one in 2,000 people), global legislation provides incentives like research grants, tax credits, lower regulatory fees and longer market exclusivity periods, making it appealing for drug developers to pursue such indications. Targeting areas of significant unmet need and with limited available options also tends to increase the attractiveness of these assets to bigger pharma companies, a number of which are facing patent cliffs and are looking to refill their pipelines with external R&D. Cereno has been open about its willingness to seek partnering opportunities in the form of either licensing, M&A or collaborations and we see this refreshed strategy as being aligned to that objective.
|
Exhibit 1: Cereno Scientific’s development pipeline |
|
|
Source: Cereno capital markets day presentation, October 2024 |
We believe Cereno’s business focus will be on advancing its pipeline to proof-of-concept or further along the clinical pathway, subsequently seeking partnering opportunities in the form of out-licensing, collaborations or M&A. We present the highlights from the CMD across its three-asset pipeline below.
CS1: Advancing towards pivotal studies in PAH
CS1, Cereno’s lead asset, is a histone deacetylase HDAC inhibitor (HDACi), which aims to leverage the principles of epigenetic modulation to achieve disease modification in PAH. As part of the CMD presentation, Dr. Raymond Benza, system director of pulmonary hypertension at Mount Sinai Icahn School of Medicine, highlighted the epidemiology of PAH and the significant unmet need for safe, effective and disease-modifying treatments. This was followed by the Cereno team discussing the CS1 programme in PAH, the recently announced positive Phase IIa data and the forthcoming development plans for the asset.
PAH epidemiology and unmet need
Dr. Benza discussed the progressive nature of PAH (characterised by high blood pressure in the lungs) and lack of effective treatment options. The current standard of care is a category of drugs termed vasodilators, which provide symptomatic relief by widening blood vessels, without modifying the underlying pulmonary vasculature. These drugs target one of the three pathways contributing to the pathogenesis of PAH (endothelin, nitric oxide and prostacyclin) and are classified under four distinct categories: endothelin receptor antagonists, phosphodiesterase type 5 inhibitors, soluble guanylate cyclase stimulators and prostacyclin analogues or prostacyclin receptor agonists. Dr. Benza noted that despite these available treatments, mortality rates remain unacceptably high (median survival of seven years versus three years prior to the availability of these treatments). A key highlight from his presentation was the increasing need for triple-combination treatment, in the absence of which more than 50% of patients remain high risk, post treatment (Exhibit 2). However, even with upfront triple therapy, the three-year mortality rate remains more than 20%. Moreover, c 50% of patients experience significant adverse events from the treatment, resulting in high discontinuation rates.
|
Exhibit 2: Patient stratification on combination treatment in PAH |
|
|
Source: Cereno capital markets day presentation, October 2024 |
Dr. Benza noted the requirement for new and improved treatments that explore newer pathways to target PAH (current treatments only target a subset of available disease-specific pathways). He also talked about the importance of tracking multiple diagnostic parameters for PAH and highlighted the advantages of using Registry to Evaluate Early and Long-Term PAH Disease Management (REVEAL) risk scores as an assessment and tracking tool for disease severity and progression. Using REVEAL risk scores is an approach that assigns scores based on a range of 12 distinct variables (including demographic data, clinical characteristics, laboratory data and hemodynamic results) to predict survival in patients with PAH. The risk scores range from 0 to 22, with the latter representing the highest risk. Patients with a risk score of 1–6 are considered low risk (12-month mortality risk of ≤2.6%), 7–9 are termed intermediate risk (12-month mortality risk of 6–7%) and those with a score of ≥9 are labelled high risk (12-month mortality risk of ≥10.7%). Based on various studies, Dr. Benza highlighted that a one-point reduction in the REVEAL risk score at week 12 was associated with a 62% decrease in risk of clinical worsening and a 26% reduction in relative risk of death after 12 months.
Testing CS1’s disease-modifying potential
Curative or disease-modifying treatments are the holy grail of drug development. Given the progressive nature of PAH, a treatment that can potentially reverse or even halt disease progression would likely be a game changer. During the CMD, Cereno’s chief medical officer and head of R&D, Dr. Rahul Agrawal, touched on the potentially disease-modifying characteristics shown by CS1 in preclinical models (such as reverse remodelling of pulmonary vasculature, anti-thrombotic, anti-fibrotic and anti-inflammatory properties), which was supported by the recently presented CS1-003 trial data. While the Phase IIa study (safety: n=25; efficacy: n=21) was primarily a safety study and was not powered for statistically significant tests of efficacy-related parameters, exploratory signals were encouraging: 43% of patients reported improved REVEAL risk scores (with 71% improved or stable), 33% of patients improved in functional class (with 86% improved or stable) and 67% of patients had sustained pressure reduction per mean pulmonary arterial pressure (mPAP, Area under the curve) measured using Abbott’s CardioMEMS Heart Failure (HF) System. Importantly, 24% (5/21) of the patients responded to CS1 with notably large reductions in pulmonary vascular resistance (PVR), consistent with the proposed reversal of pathological vascular remodelling. For a more detailed analysis of the Phase IIa top-line readouts, please see our most recent update note.
Cereno is also running an expanded access programme (EAP) for CS1 for patients who have completed the 12-week Phase IIa study. The EAP, which was approved by the FDA in January 2024, dosed its first patient in August and we expect long-term data from this in H125, which we believe should help Cereno bolster its data package as it prepares to commence pivotal studies in 2026. This could be either a Phase IIb or a Phase IIb/III study and we look forward to further updates on this from management. As noted previously, it is unclear whether a second Phase III study would also be required. For our analysis of the programme, we assume one pivotal trial will be sufficient for now. This is subject to modification as new information emerges on the development plans.
Harnessing new-generation medical technology
One key aspect that distinguishes the CS1 programme is the collaborative use of medical technology to generate efficiencies and draw additional insights. The Phase IIa study was undertaken in cooperation with Abbott, allowing the use of the CardioMEMS HF system to monitor pulmonary pressure on a daily basis, generating multiple and concurrent data points to aid analysis.
Following the release of the Phase IIa top-line data, Cereno announced an agreement with medical technology company Fluidda to help visualise the impact of CS1 on inducing long-term reverse remodelling in PAH, using Fluidda’s respiratory imaging solutions in a clinical trial setting. Discussions on an investigator-initiated trial studying CS1 in collaboration with Fluidda are ongoing.
During the CMD, Fluidda’s CEO Jan De Backer provided details on how the Fluidda technology provides the tools to create functional three-dimensional visualisations of the pulmonary vasculature from standard CT scan imaging, allowing greater insights to be extracted. This should enable investigators to study and measure the impact of therapeutic interventions and possibly establish responder phenotypes to aid better therapeutic outcomes. As an example, the Fluidda CEO presented images of the lung vasculature and blood vessel volume, as well as quantified measurements of a healthy subject versus one with PAH (Exhibits 3 and 4).
|
Exhibit 3: Blood vessel volume visualisation using Fluidda’s imaging solutions |
Exhibit 4: Relation between vascular volumes and pulmonary hemodynamics |
|
|
|
Source: Cereno capital markets day presentation, October 2024 |
Source: Cereno capital markets day presentation, October 2024 |
|
Exhibit 3: Blood vessel volume visualisation using Fluidda’s imaging solutions |
|
|
Source: Cereno capital markets day presentation, October 2024 |
|
Exhibit 4: Relation between vascular volumes and pulmonary hemodynamics |
|
|
Source: Cereno capital markets day presentation, October 2024 |
As shown in Exhibit 3, the PAH subject had a noticeable reduction in the small blood vessels (denoted by the reduced red zones) and higher volumes in the large blood vessels (denoted by the blue zones) relative to the healthy subject. These data were further analysed using the technology to establish that an increase in pulmonary pressure (an indicator of disease severity) was associated with lower small blood vessel volume and higher large vessel volume. Similarly, higher PVR was correlated with lower small blood vessel volume and higher large vessel volume (Exhibit 4). We expect insights like these to support Cereno in analysing the real-time and/or differential impact of CS1 on subjects with PAH and potentially optimise the treatment modality.
CS014: A ‘rare’ pivot
A key highlight of the CMD was Cereno’s announcement of its decision to pursue development of CS014, the second HDACi in its portfolio and a valproic acid (VPA) analogue (with a similar pharmacology profile to CS1), in the rare disease IPF, versus the broad label of thrombosis previously. We believe the decision was driven by a combination of factors, including clinical, commercial and strategic. Cereno recently presented encouraging preclinical data for CS014, which, although it related to a PAH model, demonstrated a robust, reversal of fibrosis and dose-dependent reverse remodelling of pulmonary vasculature, including plexiform lesions and small vessel-related fibrosis, which are also key pathological features of IPF. As part of the CMD, management also presented previously reported scientific publications and preclinical data. Preclinical data were also presented on CS014’s ability to reduce fibrosis and thrombosis (discussed in further detail below).
Encouraging preclinical data support CS014 repositioning
As noted above, we believe that Cereno’s decision to pursue IPF as the target indication was driven by a combination of factors. We believe that a key clinical driver was the recent preclinical data (three-week study) showing anti-fibrotic activity as well as a dose-dependent reduction of occlusion of lung arterioles, endothelial cell proliferation and plexiform lesions, which, although seen in a PAH model (Sugen/hypoxia model), can also be relevant to IPF since up to 50% of IPF patients develop pulmonary hypertension. At the CMD, Cereno’s chief scientific officer, Dr. Björn Dahlöf, presented scientific studies supporting HDAC inhibition as a potential therapeutic target in IPF and preclinical data highlighting the effectiveness of VPA in ameliorating fibrosis in IPF. We believe that this provides a solid scientific basis for the company to target this indication as the development focus for CS014.
Dr. Dahlöf also highlighted the anti-thrombotic effects of CS014 from three separate preclinical models (Cremaster arteriole laser-induced injury model, FeCl3-induced injury of the carotid artery assay and saphenous vein rebleeding assay), noting that patients with IPF have twice the risk of thromboembolic events compared to healthy individuals and therefore CS014 has potential incremental benefits. We expect this to provide another differentiation to CS014’s targeting of IPF.
IPF: An aggressive condition in need of novel treatments
IPF is a serious chronic lung disease, characterised by thickening of the lung tissue through excessive production and deposition of extracellular matrix components (without any underlying reason, and hence termed idiopathic), which worsens over time, leading to fibrosis/scarring. This results in breathing difficulties, which can progress to life-threatening conditions like respiratory failure. IPF is the most common form of interstitial lung disease (ILD), a group of more than 200 conditions characterised by progressive inflammation and fibrosis in the lungs, primarily around the alveoli (air sacs). IPF accounts for c 20–50% of all ILDs and has a prevalence of c 300,000 across the US and Europe (EU4 plus the UK). The disease burden remains high with 30,000 to 50,000 new cases diagnosed in the US each year. Despite available treatments, life expectancy is generally limited to three to five years, with a five-year survival rate of c 45%, lower than several types of cancers (Exhibit 5), highlighting the significant unmet need in the space.
|
Exhibit 5: Five-year survival rate of IPF versus common cancers |
|
|
Source: Cereno capital markets day presentation, October 2024. Note: SCLC – small cell lung cancer; NSCLC – non-small cell lung cancer |
While idiopathic in nature, IPF generally affects men over the age of 50, with smokers at a higher risk of receiving the diagnosis. Specific viral infections, genetics, air pollution and certain workplace exposures also increase the risk factors for IPF. Common symptoms include shortness of breath, dry cough, tiredness, weight loss, muscle aches and clubbing (widening and rounding) of the tips of the fingers or toes (a sign of poor oxygenation). These symptoms are similar to other lung conditions, making the diagnosis of IPF challenging, requiring a battery of tests, including:
■
Imaging tests such as chest X-rays, CT scans and high-resolution computed tomography.
■
Pulmonary function tests, which include spirometry (to measure how much air is inhaled and exhaled), a cardiopulmonary exercise test and lung diffusion test (to study transfer of oxygen from the lungs to the blood) and a six-minute walk test (to measure oxygen levels in the blood).
IPF generally worsens over time, although progression can vary among patients given the heterogenous nature of the disease. Patients with IPF also tend to present with co-morbidities such as pulmonary hypertension, gastroesophageal reflux disease (GERD), obstructive sleep apnoea and lung cancer. As mentioned above, pulmonary hypertension affects up to 50% of all IPF cases and these patients tend to have an even poorer prognosis.
Treatment paradigm limited to managing disease progression
Despite the progressive nature of the condition, treatments targeting underlying disease pathology are limited (discussed below), with most therapeutic options aimed at managing symptoms such as inflammation, cough and GERD. Only two anti-fibrotic drugs are currently approved – Esbriet (pirfenidone) and Ofev (nintedanib) – and c 70% of IPF patients are treated with one of them. Ofev is a tyrosine kinase inhibitor that targets growth factors implicated in the proliferation of fibroblasts in pulmonary fibrosis. The drug was developed by Boehringer Ingelheim and approved for IPF in 2014 in the US, followed by Europe, and is patent protected to 2029. Ofev was also approved for the treatment of progressive pulmonary fibrosis in 2022 in patients who have failed standard management for fibrotic ILD, other than IPF. Esbriet is a synthetic pyridone drug that works by inhibiting the production and activity of fibroblasts by regulating the transforming growth factor-beta (TGFβ) and other growth factors. The drug was developed by InterMune, which was subsequently acquired by Roche in 2015 for US$8.3bn. Esbriet was approved for the treatment of IPF in Europe in 2011 and in the US in 2014.
Both drugs are approved for patients with mild, moderate and severe IPF and, while effective in slowing down the pace of scarring and deterioration in lung functioning (as indicated by measurements of forced vital capacity, which showed a 40–50% reduction in relative decline versus placebo across both drugs), they are unable to halt or reverse disease progression. In addition, the drugs are not associated with improvement in certain physical outcomes like day-to-day functioning, fatigue or the six-minute walk test.
Moreover, both drugs are associated with significant gastrointestinal side effects, such as diarrhoea, nausea, stomach pain and vomiting. While one-third of patients on Esbriet are affected by nausea, as many as two-third of patients on Ofev experience diarrhoea. According to published data, discontinuation rates within one year for Ofev and Esbriet were as high as 50% and 48.5%, respectively, and average survival rates remain low at three to five years. Lung transplantation is the last course of action.
Despite these shortcomings and the high unmet need, we note that no new drugs have been approved for IPF in the last decade following the aforementioned approvals. Under this scenario, we believe that drugs with novel mechanisms of action that demonstrate evidence of disease reversal or stabilisation will be highly coveted and could have significant commercial potential. For context, Ofev reported annual revenues of US$3.8bn (€3.5bn) in 2023 and Esbriet reported peak sales of US$1.1bn (CHF1.0bn) in 2021, before going off-patent.
Competitive landscape
While there are several new treatments under development for IPF across all clinical stages, it is unclear if any are seeking to address disease reversal. The most advanced clinical programme is Boehringer Ingelheim’s PDE-4B inhibitor nerandomilast (BI 1015550), which recently reported positive top-line data from the registrational Phase III study in IPF (FIBRONEER-IPF). The primary endpoint of the study was the absolute change from baseline in forced vital capacity at week 52 versus placebo. Full efficacy data from the study are expected in H125 and the company is planning to file a new drug application (NDA) with the FDA. We note that in a previous 12-week Phase II trial, median changes for patients taking nerandomilast showed an improvement in forced vital capacity, albeit slight, versus a decline in the placebo group. Exhibit 6 presents a selection of the most advanced assets under development for IPF.
Exhibit 6: Selected treatments under development for IPF
Drug name |
Parent |
Mechanism of action |
Administration |
Phase |
Notes |
Nerandomilast/BI 1015550 |
Boehringer Ingelheim |
PDE-4B inhibitor |
Oral |
NDA |
Phase III trials initiated in 2022 and reported positive top-line data in September 2024. Primary endpoint was the absolute change in forced vital capacity at week 52. Full data expected in H125. |
BMS-986278 |
Bristol Myers Squibb |
LPA1 antagonist |
Oral |
Phase III |
Reported positive Phase II data in May 2023. Phase III ALOFT study initiated in September 2023. |
Tyvaso (treprostinil) |
United Therapeutics |
Prostacyclin receptor agonist |
Inhaled |
Phase III |
Two Phase-III registrational trials ongoing (TETON 1 and TETON 2). Top-line data from TETON 2 expected in H225. The drug is already approved for PAH. |
Bexotegrast |
Pliant Therapeutics |
Inhibiting integrins |
Oral |
Phase IIb |
Phase IIb BEACON-IPF study ongoing. Will test the treatment’s ability to slow down or halt the progression of IPF by reducing scar formation (fibrosis). |
HZN-825 |
Horizon Therapeutics/ |
LPAR1 antagonist |
Oral |
Phase IIb |
Amgen acquired Horizon Therapeutics in October 2023 for US$27.8bn |
Source: Evaluate Pharma, Edison Investment Research
Despite the various ongoing trials in IPF, we believe treatments offering the potential to halt or reverse disease progression will be of particular interest to the market. While CS014 is still in the early stages of development, if it were to demonstrate this signal in human trials, we see significant partnering and commercial potential for the drug on successful clinical progression (discussed in more detail in the valuation section). We add the caveat that drug development is inherently risky and IPF in particular has recently seen a spate of late-stage trial failures such as FibroGen’s pamrevlumab, Roche’s Zinpentraxin Alfa (PRM-151) and Galapagos’s ziritaxestat.
CS585: A selective IP agonist
The company’s third asset, CS585, is in the earlier stages of development and, while it has not yet been assigned a specific target indication, it is backed by preclinical research showing promise in thrombosis prevention without increased risk of bleeding. The candidate is an oral, selective and potent agonist of the prostacyclin receptor (IP).
During the CMD, the potential of CS585 to address rare disease was discussed by Dr. Michael Holinstat, associate professor at the University of Michigan Medical School and Cereno’s director of translational research. In the presentation, Dr. Holinstat highlighted how antiplatelet therapies have reduced the risk of morbidity and mortality by >26%, but noted that morbidity and mortality due to cardiovascular events remain unacceptably high. The challenge stems from novel antiplatelet therapies that need to decrease both platelet activation and thrombosis, while also limiting the risk of bleeding and intracranial haemorrhage. Notably, CS585 as an IP agonist has been shown to inhibit the aggregation of platelets from multiple pathways and, encouragingly, preclinical data have shown that this translates to the inhibition of clots (Exhibits 7 and 8). In addition, CS585 appears to target the IP receptor more selectively than existing IP agonists, according to Dr. Holinstat, who highlighted that these competitors are also challenged by short half-lives and by their utility in the blood, hindering their clinical application to indications such as pulmonary hypertension.
|
Exhibit 7: CS585 decreases platelet activity through activation of the IP receptor |
Exhibit 8: CS585 prevents clots through selective activation of the IP receptor (animal model) |
|
|
|
Source: Cereno capital markets day presentation, October 2024 |
Source: Cereno capital markets day presentation, October 2024 |
|
Exhibit 7: CS585 decreases platelet activity through activation of the IP receptor |
|
|
Source: Cereno capital markets day presentation, October 2024 |
|
Exhibit 8: CS585 prevents clots through selective activation of the IP receptor (animal model) |
|
|
Source: Cereno capital markets day presentation, October 2024 |
In line with Cereno’s refreshed business strategy to focus on niche areas, the CMD presentation focused on the unmet need in rare thrombotic diseases that lack effective treatment options. These include:
■
immune thrombocytopenia or idiopathic thrombocytopenic purpura;
■
heparin-induced thrombocytopenia and thrombosis;
■
vaccine-induced thrombocytopenia and thrombosis; and
■
antiphospholipid syndrome (APS).
Management discussed the potential of CS585 to address these rare indications, with a particular emphasis on APS. Characterised by reduced levels of cyclic adenosine monophosphate (cAMP, an intracellular signalling molecule), this is a condition whereby antiphospholipid antibodies are produced leading to the activation of the immune system and platelets, resulting in neutrophil extracellular traps in the blood (NETosis) and platelet-mediated thrombosis. This leads to clotting in the microvasculature (an integral component of all tissues required for maintaining tissue health and function through blood perfusion) and multiple organ failure. Currently, there are no approved drugs specifically for the treatment of APS, although current standard of care uses anticoagulants (vitamin K antagonists). However, these are only c 80% effective for thrombosis prevention in large vessels and they provide no protection from thrombosis in microvasculature in major organs, meaning that organ dysfunction and failure remains an ongoing risk. Management noted how CS585’s mechanism has the potential to address this in APS through alterations in cAMP, inhibition of neutrophils and NETosis, as well as inhibition of platelet activation and thrombosis (Exhibit 9).
|
Exhibit 9: CS585 may prevent neutrophil activation, platelet activation and progression of APS by increasing cAMP |
|
|
Source: Cereno capital markets day presentation, October 2024. |
This section of the CMD concluded by highlighting that one in 2,000 people exhibit some form of APS, and that the condition is responsible for up to 1% of thrombosis cases globally. Given the unmet medical need in the space, CS585 may hold potential as a novel candidate to target APS. We believe this could represent a sensible strategic decision, as Cereno refreshes its focus on rare diseases. While we await further details on the plans for CS585, management has communicated that it is targeting Phase I studies from 2026.
Valuation: Updated for CS014’s new target indication
Following the announcement by Cereno to focus on IPF as the target indication for CS014 (previously thrombosis), we have updated our estimates and risk-adjusted net present value (rNPV) for the asset, resulting in our valuation rising to SEK4.03bn or SEK14.3/share, from SEK3.89bn or SEK13.9/share previously. For CS1, our estimates are unchanged since the last update. Our assumptions for CS014 are:
■
Target population: based on the prevalence rates in the US and EU4+UK for IPF, as well as average life expectancy and incidence rates, we assume a target population of c 300,000 patients across the US and Europe. We estimate that 90% of the patients will receive a diagnosis, of which 75% will seek treatment. Based on usage data for the approved anti-fibrotic treatments Ofev and Esbriet, we further assume that 70% of these patients will be eligible to receive CS014. We assume peak penetration rates of 15%, which may turn out to be conservative should CS014 demonstrate disease reversal properties in larger clinical trials.
■
Pricing: we base our pricing projections on the list price of the two approved anti-fibrotics, which have an annual treatment cost of around US$110,000 each. We ascribe a premium to this price for CS014, based on its purported disease-modifying potential, assuming the list price to be US$150,000 annually. We reflect a gross/net discount of 50% in the US in our model for an effective annual price of US$75,000 per year. For EU4 and the UK, we assume an effective price of US$37,500 per year.
■
Trial timeline and peak sales: the Phase I safety study in healthy volunteers is ongoing and we expect it to complete in 2025, followed by the initiation of the Phase II study in IPF in 2026 (in line with management guidance). We estimate that the Phase II study will complete in 2028, and expect further development work and subsequent commercialisation to be undertaken under a partnership or licence agreement. We assume US launch in 2031 and launch in Europe in 2032. We estimate peak sales of c US$2.1bn will be achieved in 2042. Given that the targeted indication is a rare disease, we assume that CS014 will receive orphan drug designation, which should provide seven and 10 years of market exclusivity in the US and Europe, respectively.
■
R&D costs: we expect Phase II R&D expenses to be around US$5m, based on a trial size of approximately 30 patients given the small patient population and assuming a per-patient trial cost of US$150,000.
■
Out-licensing assumptions: we assume that CS014 will be out-licensed following the completion of Phase II studies and have modelled a partnering agreement in 2028, with a total deal value of US$1.5bn, including an upfront payment of US$150m. We also assume a 15% royalty rate on sales.
■
Probability of success and discount rates: we keep the probability of success unchanged at 7.5% as the asset continues to advance through Phase I development. We use a discount rate of 12.5%, which is the Edison standard for clinical-stage biopharma companies.
Exhibit 10 presents a breakdown of our overall valuation of Cereno.
Exhibit 10: Valuation of Cereno (rNPV)
Asset |
Indication |
Development phase |
Launch |
Peak sales |
Peak sales year |
NPV (SEKm) |
Probability |
rNPV |
rNPV/share |
CS1 |
PAH |
Phase II |
2029 |
2,113 |
2038 |
9,084.1 |
40% |
3,633.6 |
12.9 |
CS014 |
IPF |
Phase I |
2031 |
2,123 |
2042 |
4,666.1 |
7.5% |
350.0 |
1.2 |
Total |
13,756.1 |
3,985.9 |
14.2 |
||||||
Net cash at 30 June 2024 |
40.2 |
0.1 |
|||||||
Valuation |
4,026.1 |
14.3 |
|||||||
Source: Edison Investment Research. Note: The per-share valuation is based on outstanding shares of 281m.
Exhibit 11: Financial summary
Accounts: K3; year-end 31 December’ SEK’000s |
|
2021 |
2022 |
2023 |
2024e |
2025e |
PROFIT & LOSS |
|
|
|
|
|
|
Net sales |
|
0 |
0 |
0 |
0 |
0 |
Capitalised work for own account |
|
44,805 |
57,538 |
49,277 |
79,615 |
87,050 |
Total revenues |
|
44,805 |
57,538 |
49,277 |
79,615 |
87,050 |
Cost of sales |
|
0 |
0 |
0 |
0 |
0 |
Gross profit |
|
44,805 |
57,538 |
49,277 |
79,615 |
87,050 |
Total operating expenses |
|
(59,811) |
(85,037) |
(93,927) |
(131,763) |
(140,579) |
R&D and other expenses |
|
(57,797) |
(76,620) |
(71,152) |
(110,156) |
(117,896) |
Of which - R&D expenses |
|
(44,805) |
(57,538) |
(49,277) |
(79,615) |
(87,050) |
Of which - other expenses |
|
(12,815) |
(18,899) |
(21,658) |
(30,321) |
(30,625) |
Personnel costs |
|
(1,789) |
(7,514) |
(18,763) |
(21,607) |
(22,683) |
Other operating items |
|
(226) |
(903) |
(4,012) |
0 |
0 |
Operating income (reported) |
|
(15,006) |
(27,499) |
(44,650) |
(52,148) |
(53,529) |
EBITDA (normalised) |
|
(14,992) |
(27,485) |
(44,636) |
(52,102) |
(53,485) |
Finance income/(expense) |
|
(1,245) |
(149) |
(3,456) |
(6,761) |
(2,437) |
Exceptionals and adjustments |
|
0 |
0 |
0 |
0 |
0 |
Profit before tax (reported) |
|
(16,251) |
(27,649) |
(48,106) |
(58,910) |
(55,966) |
Profit before tax (normalised) |
|
(16,251) |
(27,649) |
(46,436) |
(58,910) |
(55,966) |
Income tax expense (includes exceptionals) |
|
(4) |
(6) |
0 |
0 |
0 |
Net income (reported) |
|
(16,255) |
(27,654) |
(48,106) |
(58,910) |
(55,966) |
Net income (normalised) |
|
(16,255) |
(27,654) |
(46,436) |
(58,910) |
(55,966) |
End of period number of shares, '000 |
|
105,262 |
137,515 |
233,775 |
281,702 |
281,702 |
Basic EPS (SEK) |
|
(0.15) |
(0.20) |
(0.21) |
(0.21) |
(0.20) |
Adjusted EPS (SEK) |
|
(0.15) |
(0.20) |
(0.20) |
(0.21) |
(0.20) |
BALANCE SHEET |
|
|
|
|
|
|
Intangible Assets |
|
89,449 |
146,987 |
196,264 |
275,879 |
362,929 |
Fixtures, tools and installation |
|
43 |
29 |
14 |
886 |
842 |
Other long-term receivables |
|
8 |
10 |
9 |
9 |
9 |
Total non-current assets |
|
89,500 |
147,025 |
196,287 |
276,774 |
363,779 |
Other receivables |
|
1,363 |
1,248 |
1,124 |
1,305 |
1,336 |
Prepaid expenses and accrued income |
|
240 |
335 |
407 |
407 |
407 |
Cash and bank balance |
|
89,635 |
67,046 |
87,169 |
68,988 |
26,636 |
Total current assets |
|
91,238 |
68,629 |
88,699 |
70,700 |
28,378 |
Accounts Payable |
|
2,884 |
9,411 |
6,930 |
9,722 |
10,373 |
Other Current Liabilities |
|
2,589 |
4,331 |
16,231 |
16,231 |
16,231 |
Short-term Debt |
|
4,800 |
0 |
0 |
0 |
0 |
Total current liabilities |
|
10,273 |
13,742 |
23,162 |
25,954 |
26,604 |
Long-term Debt |
|
0 |
0 |
45,000 |
90,000 |
190,000 |
Other debt |
|
400 |
400 |
400 |
400 |
400 |
Total non-current liabilities |
|
400 |
400 |
45,400 |
90,400 |
190,400 |
Equity attributable to company |
|
170,065 |
201,511 |
216,424 |
231,120 |
175,154 |
CASH FLOW STATEMENT |
|
|
|
|
|
|
Net profit |
|
(16,255) |
(27,654) |
(48,106) |
(58,910) |
(55,966) |
Depreciation |
|
14 |
14 |
14 |
47 |
44 |
Translation difference |
|
(321) |
(90) |
34 |
0 |
0 |
Accrued costs |
|
1,230 |
450 |
777 |
0 |
0 |
Share based payments |
|
0 |
0 |
1,671 |
0 |
0 |
Taxes paid |
|
(1) |
(4) |
0 |
0 |
0 |
Movements in working capital |
|
2,196 |
8,669 |
8,695 |
2,611 |
619 |
Cash from operations (CFO) |
|
(13,137) |
(18,615) |
(36,915) |
(56,252) |
(55,302) |
Purchase of intangible assets |
|
(44,805) |
(57,538) |
(49,277) |
(79,615) |
(87,050) |
Purchase of PPE |
|
0 |
0 |
0 |
(918) |
0 |
Other investing activities |
|
0 |
0 |
0 |
0 |
0 |
Cash used in investing activities (CFIA) |
|
(44,805) |
(57,538) |
(49,277) |
(80,533) |
(87,050) |
Loans received |
|
0 |
0 |
45,000 |
45,000 |
100,000 |
Loan repayments |
|
(5,000) |
(5,000) |
0 |
0 |
0 |
Equity issued |
|
91,398 |
58,791 |
61,315 |
73,605 |
0 |
Other Financing Cash Flows |
|
(4,825) |
(226) |
0 |
0 |
0 |
Cash from financing activities (CFF) |
|
81,573 |
53,564 |
106,315 |
118,605 |
100,000 |
Cash and equivalents at beginning of period |
|
66,004 |
89,635 |
67,046 |
87,169 |
68,988 |
Increase/(decrease) in cash and equivalents |
|
23,630 |
(22,589) |
20,123 |
(18,180) |
(42,352) |
Cash and equivalents at end of period |
|
89,635 |
67,046 |
87,169 |
68,988 |
26,636 |
Net (debt)/cash |
|
84,435 |
66,646 |
41,769 |
(21,412) |
(163,764) |
Source: Company reports, Edison Investment Research
|
|
Research: Investment Companies
Patria Private Equity Trust (PPET) has announced that it has completed a secondary sale of a portfolio of 14 older vintage and non-core investments for c €216m (c £180m or 13% of PPET’s end-August 2024 NAV). This represents a minor 5% discount to the carrying value of the sold assets at end-March 2024 (H124) and translates into a robust 1.9x multiple on invested capital and a 16% internal rate of return (IRR). We consider this good news for PPET for several reasons. The sale should allow the trust to repay part, or all, of the currently drawn portion of its credit facility within the next 12 months. It should also provide PPET with additional dry powder for new investments and dividends or buybacks and streamline its portfolio to increase its focus on the private equity (PE) mid-market.