Last Update 16 Aug 25
Fair value Decreased 21%The significant downward revision in Gubra’s consensus price target reflects lowered expectations for future growth and earnings, as evidenced by reduced forecasts for both revenue growth and the future P/E multiple, resulting in a new fair value estimate of DKK540.
What's in the News
- Extraordinary cash dividend of DKK 1 billion (DKK 61.2 per share) approved at EGM.
- Board proposed the extraordinary dividend in advance of the EGM.
- Special/Extraordinary Shareholders Meeting held to discuss and approve the dividend distribution.
Valuation Changes
Summary of Valuation Changes for Gubra
- The Consensus Analyst Price Target has significantly fallen from DKK635.00 to DKK540.00.
- The Future P/E for Gubra has fallen from 15.83x to 14.89x.
- The Consensus Revenue Growth forecasts for Gubra has fallen from 49.1% per annum to 46.5% per annum.
Key Takeaways
- Expansion of proprietary peptide pipeline and major partnerships diversify revenue streams and enhance earnings resilience beyond core CRO services.
- Investments in advanced preclinical platforms and global reach position Gubra to capture a larger, higher-margin market as outsourcing in biotech grows.
- Heavy reliance on volatile markets, concentrated revenue sources, and traditional services exposes Gubra to profitability risks amid funding constraints, geographic limits, and evolving alternatives.
Catalysts
About Gubra- A biotech company, focuses on the pre-clinical contract research and peptide-based drug discovery within metabolic and fibrotic diseases in Europe, North America, and internationally.
- The rising global prevalence of obesity, diabetes, and related metabolic diseases is expanding the pipeline of drug development projects, supporting sustained long-term demand for Gubra's specialized CRO and Discovery & Partnerships services-positioning the company for resilient revenue growth despite near-term CRO market softness.
- The ongoing industry shift toward outsourcing R&D to specialized, data-driven CROs is likely to boost Gubra's addressable market over time; Gubra's investments in advanced preclinical models and proprietary platforms position it to capture a greater share of higher-margin, complex research projects, which should enhance both revenue and future net margins.
- Expansion and clinical advancement of the proprietary peptide pipeline (Amylin/GUBamy, UCN2) creates meaningful optionality for future milestone payments, licensing income, and potential royalties; these flows can meaningfully supplement and diversify earnings away from cyclical CRO service revenue.
- Recent major partnership and upfront payment from AbbVie (Amylin/GUBamy) demonstrate validation of Gubra's drug discovery capabilities and business model, while positive early human trial data could catalyze additional partnerships, driving lumpier but higher long-term earnings and cash flow potential.
- Strategic moves to broaden geographic reach into the U.S. and Asia-Pacific-and new service offerings (e.g., women's health)-should diversify the client and revenue base, reduce exposure to single-market downturns, and incrementally enhance topline growth and operating leverage over the long run.
Gubra Future Earnings and Revenue Growth
Assumptions
How have these above catalysts been quantified?- Analysts are assuming Gubra's revenue will decrease by 54.0% annually over the next 3 years.
- Analysts assume that profit margins will increase from 66.2% today to 73.4% in 3 years time.
- Analysts expect earnings to reach DKK 188.4 million (and earnings per share of DKK 40.71) by about September 2028, down from DKK 1.7 billion today.
- In order for the above numbers to justify the analysts price target, the company would need to trade at a PE ratio of 49.8x on those 2028 earnings, up from 3.8x today. This future PE is greater than the current PE for the DK Life Sciences industry at 28.6x.
- Analysts expect the number of shares outstanding to grow by 0.23% per year for the next 3 years.
- To value all of this in today's terms, we will use a discount rate of 5.27%, as per the Simply Wall St company report.
Gubra Future Earnings Per Share Growth
Risks
What could happen that would invalidate this narrative?- Macro-driven funding constraints in the U.S. market, particularly affecting small biotechs and academia, have already led to a 2% decline in CRO revenue in the first half of 2025 and a downward revision of full-year guidance; prolonged weakness in biotech capital availability presents an ongoing risk to revenue growth and overall earnings, given Gubra's material exposure to this segment.
- Despite a strong proprietary pipeline and major partnership deals, Discovery & Partnerships revenue remains "lumpy," highly dependent on successful milestone achievements, upfront payments, and partners' decisions (e.g., AbbVie controls GUBamy development); this dependence increases volatility in revenue and earnings, potentially impacting the stability needed for consistent share price appreciation.
- Expansion into new service areas (like women's health) requires upfront investment in personnel and capabilities, which has contributed to lower EBIT margin guidance for the CRO segment (revised to around 20% from a previous 25–31%); should these investments not yield sufficient incremental revenue, sustained margin compression may weigh on profitability and net incomes.
- The company's revenue base is still geographically concentrated, with U.S. and European markets dominating; limited penetration into Asia and reliance on the U.S. amplify exposure to regional economic or regulatory downturns, thereby increasing the risk of revenue stagnation and elevated earnings volatility.
- Growth in alternative preclinical technologies-such as organ-on-a-chip, computational drug discovery, and AI-based models-could erode demand for Gubra's core animal model services amidst increasing regulatory and ESG scrutiny of animal research, posing a long-term threat to both revenue and margin sustainability if Gubra cannot adapt or diversify in response.
Valuation
How have all the factors above been brought together to estimate a fair value?- The analysts have a consensus price target of DKK502.5 for Gubra based on their expectations of its future earnings growth, profit margins and other risk factors.
- In order for you to agree with the analyst's consensus, you'd need to believe that by 2028, revenues will be DKK256.6 million, earnings will come to DKK188.4 million, and it would be trading on a PE ratio of 49.8x, assuming you use a discount rate of 5.3%.
- Given the current share price of DKK401.6, the analyst price target of DKK502.5 is 20.1% higher. Despite analysts expecting the underlying buisness to decline, they seem to believe it's more valuable than what the market thinks.
- We always encourage you to reach your own conclusions though. So sense check these analyst numbers against your own assumptions and expectations based on your understanding of the business and what you believe is probable.
How well do narratives help inform your perspective?
Disclaimer
AnalystConsensusTarget is a tool utilizing a Large Language Model (LLM) that ingests data on consensus price targets, forecasted revenue and earnings figures, as well as the transcripts of earnings calls to produce qualitative analysis. The narratives produced by AnalystConsensusTarget are general in nature and are based solely on analyst data and publicly-available material published by the respective companies. These scenarios are not indicative of the company's future performance and are exploratory in nature. Simply Wall St has no position in the company(s) mentioned. Simply Wall St may provide the securities issuer or related entities with website advertising services for a fee, on an arm's length basis. These relationships have no impact on the way we conduct our business, the content we host, or how our content is served to users. The price targets and estimates used are consensus data, and do not constitute a recommendation to buy or sell any stock, and they do not take account of your objectives, or your financial situation. Note that AnalystConsensusTarget's analysis may not factor in the latest price-sensitive company announcements or qualitative material.

