Previous Close | $0.24 |
Intrinsic Value | $2,565.57 |
Upside potential | +1,058,740% |
Data is not available at this time.
Adaptimmune Therapeutics plc operates in the biotechnology sector, specializing in the development of T-cell therapies for cancer treatment. The company’s core revenue model is driven by strategic collaborations, licensing agreements, and milestone payments from partners, alongside potential future product commercialization. Its lead programs focus on engineered T-cell therapies targeting solid tumors, positioning it in the competitive but high-growth cell therapy market. Adaptimmune differentiates itself through its proprietary SPEAR (Specific Peptide Enhanced Affinity Receptor) T-cell platform, which enhances T-cell recognition of cancer cells. The company collaborates with major pharmaceutical firms, leveraging external expertise and funding to advance its pipeline. Despite being pre-revenue from product sales, its partnerships provide critical non-dilutive funding. The cell therapy space is rapidly evolving, with Adaptimmune aiming to carve a niche in solid tumors, an area with significant unmet need and limited effective treatments.
Adaptimmune reported revenue of $178.0 million for FY 2024, primarily from collaboration agreements. The company posted a net loss of $70.8 million, reflecting ongoing R&D investments. Operating cash flow was negative $73.2 million, while capital expenditures were modest at $2.7 million, indicating a focus on conserving liquidity. The diluted EPS of -$0.28 underscores the pre-commercial stage of its pipeline.
The company’s earnings power remains constrained by high R&D costs, typical of clinical-stage biotech firms. Capital efficiency is supported by collaboration revenue, which offsets some operational expenses. Adaptimmune’s ability to secure partnerships demonstrates confidence in its technology, though profitability hinges on successful clinical outcomes and future commercialization.
Adaptimmune holds $91.1 million in cash and equivalents against total debt of $74.2 million, providing a manageable leverage position. The balance sheet reflects a clinical-stage biotech profile, with liquidity focused on funding operations. The absence of dividends aligns with its growth-focused strategy.
Growth is tied to clinical progress and partnership milestones. The company does not pay dividends, reinvesting all cash flows into R&D. Near-term catalysts include data readouts and regulatory advancements for its T-cell therapies, which could drive valuation upside.
The market values Adaptimmune based on its pipeline potential rather than current earnings. Investor sentiment is influenced by clinical trial outcomes and partnership developments. The stock’s performance will likely remain volatile, reflecting binary events in its development cycle.
Adaptimmune’s SPEAR T-cell platform and focus on solid tumors provide a differentiated edge. Partnerships with large pharma firms de-risk some R&D costs. The outlook depends on clinical success, with potential for significant upside if its therapies demonstrate efficacy. However, risks include trial failures and competitive pressures in the cell therapy space.
Company filings, CIK 0001621227
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |