investorscraft@gmail.com

Intrinsic Value of CytomX Therapeutics, Inc. (CTMX)

Previous Close$2.42
Intrinsic Value
Upside potential
Previous Close
$2.42

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

CytomX Therapeutics, Inc. is a clinical-stage biopharmaceutical company specializing in the development of innovative cancer therapies using its proprietary Probody® technology platform. The company focuses on creating conditionally activated therapeutics designed to enhance the therapeutic index of antibody-based treatments, reducing off-tumor toxicity while maintaining efficacy. CytomX operates in the highly competitive oncology sector, targeting unmet medical needs in solid tumors and hematologic malignancies. Its strategic collaborations with major pharmaceutical firms bolster its research capabilities and provide non-dilutive funding. The Probody platform differentiates CytomX by enabling precision targeting of tumor microenvironments, positioning it as a niche player in next-generation immuno-oncology. The company’s pipeline includes both wholly owned and partnered candidates, balancing risk and potential upside. CytomX’s market position is underpinned by its innovative approach, though its commercial viability hinges on successful clinical outcomes and regulatory approvals.

Revenue Profitability And Efficiency

In FY 2024, CytomX reported revenue of $138.1 million, driven primarily by collaboration agreements and milestone payments. The company posted net income of $31.9 million, with diluted EPS of $0.38, reflecting improved profitability. Operating cash flow was negative at -$86.2 million, indicating ongoing investment in R&D. Capital expenditures were minimal at -$310,000, suggesting lean operational efficiency.

Earnings Power And Capital Efficiency

CytomX’s earnings power is bolstered by its ability to secure partnership revenues, though its core profitability remains tied to clinical progress. The company’s capital efficiency is evident in its low capex, but negative operating cash flow highlights reliance on external funding. Diluted EPS of $0.38 signals improved earnings capacity, though sustainability depends on pipeline advancements.

Balance Sheet And Financial Health

CytomX maintains a solid liquidity position with $38.1 million in cash and equivalents, against total debt of $9.4 million. The modest debt level suggests manageable leverage, but the negative operating cash flow warrants monitoring. The balance sheet reflects a clinical-stage biotech profile, with financial health contingent on continued funding and pipeline success.

Growth Trends And Dividend Policy

CytomX’s growth is tied to its clinical pipeline, with revenue growth driven by collaboration milestones. The company does not pay dividends, reinvesting all cash flows into R&D. Future growth hinges on successful trial outcomes and potential commercialization of its Probody-based therapies, though near-term revenue volatility is expected.

Valuation And Market Expectations

The market likely values CytomX based on its innovative platform and pipeline potential, rather than near-term earnings. The positive net income in FY 2024 may reflect milestone-driven revenue, but long-term valuation depends on clinical success and partnership scalability. Investors should weigh the high-risk, high-reward nature of its biotech focus.

Strategic Advantages And Outlook

CytomX’s Probody technology provides a strategic edge in targeted oncology, with potential for differentiated therapeutics. Collaborations with industry leaders enhance its credibility and resource access. The outlook remains speculative, contingent on clinical data and regulatory milestones. Success in advancing its pipeline could position CytomX as a key player in precision oncology, though risks inherent to drug development persist.

Sources

10-K filing, company financial statements

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount