Previous Close | $1.36 |
Intrinsic Value | $1,903.33 |
Upside potential | +139,851% |
Data is not available at this time.
Inovio Pharmaceuticals, Inc. is a biotechnology company focused on developing DNA-based immunotherapies and vaccines to treat and prevent infectious diseases and cancers. The company leverages its proprietary DNA medicine platform, which includes electroporation technology designed to enhance immune responses. Inovio operates in the highly competitive biopharmaceutical sector, targeting unmet medical needs with a pipeline spanning infectious diseases like COVID-19 and HPV-related cancers. Despite its innovative approach, the company faces significant challenges in commercializing its therapies, given the capital-intensive nature of clinical development and regulatory hurdles. Inovio’s market position is that of a clinical-stage biotech, reliant on partnerships and funding to advance its candidates. The company’s revenue model is primarily driven by grants, collaborations, and potential future royalties, rather than product sales, reflecting its pre-commercial status.
Inovio reported minimal revenue of $217,756 for the period, primarily from grants and collaborations, underscoring its pre-revenue stage. The company posted a net loss of $107.3 million, with a diluted EPS of -$3.95, reflecting high R&D and operational costs typical of clinical-stage biotechs. Operating cash flow was negative at $104.1 million, with no capital expenditures, indicating heavy investment in pipeline development rather than infrastructure.
Inovio’s earnings power remains constrained by its lack of commercialized products, with losses driven by R&D expenses. The company’s capital efficiency is challenged by its reliance on external funding to sustain operations. With no significant revenue streams, Inovio’s ability to generate returns on invested capital hinges on successful clinical outcomes and future commercialization efforts.
Inovio maintains a strong liquidity position, with cash and equivalents of $65.8 billion, providing a runway for ongoing operations. Total debt stands at $11.9 billion, though the company’s high cash reserves mitigate near-term solvency risks. The absence of dividends aligns with its focus on reinvesting capital into R&D to advance its pipeline.
Inovio’s growth trajectory is tied to clinical milestones and regulatory approvals, with no near-term revenue diversification expected. The company does not pay dividends, retaining all capital for development. Future growth depends on successful trial outcomes, partnerships, or licensing deals to monetize its pipeline.
Inovio’s valuation reflects its clinical-stage status, with investors pricing in potential pipeline successes rather than current earnings. Market expectations are speculative, hinging on data readouts and regulatory progress. The company’s high cash reserves provide a buffer but do not eliminate the binary risk inherent in biotech investing.
Inovio’s proprietary DNA platform and electroporation technology offer differentiation in vaccine development. However, the company faces execution risks, including clinical trial delays and competition. The outlook remains uncertain, with success contingent on advancing its pipeline and securing partnerships. Near-term catalysts include clinical data updates and potential regulatory milestones.
Company filings (10-K, investor presentations)
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 |