investorscraft@gmail.com

Intrinsic ValueImmunoGen, Inc. (0A8K.L)

Previous Close£31.24
Intrinsic Value
Upside potential
Previous Close
£31.24

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

ImmunoGen, Inc. is a clinical-stage biotechnology company specializing in the development of antibody-drug conjugate (ADC) therapies for cancer treatment. The company focuses on leveraging its proprietary ADC technology to target specific cancer biomarkers, such as folate-receptor alpha (FRa) and CD123, with candidates like mirvetuximab soravtansine and pivekimab sunirine in advanced clinical trials. ImmunoGen operates in the highly competitive oncology sector, where precision medicine and targeted therapies are increasingly pivotal. Its strategic collaborations with major pharmaceutical firms, including Roche, Amgen, and Novartis, enhance its R&D capabilities and commercialization potential. The company’s niche lies in optimizing ADC efficacy while minimizing off-target toxicity, positioning it as a key player in next-generation oncology therapeutics. Despite being pre-revenue from commercialized products, its pipeline and partnerships underscore long-term growth potential in a rapidly evolving biotech landscape.

Revenue Profitability And Efficiency

In FY 2022, ImmunoGen reported revenue of $108.8 million, primarily from collaboration agreements, while net losses widened to $222.9 million due to heightened R&D expenditures. Operating cash flow was negative at $229.8 million, reflecting the capital-intensive nature of clinical-stage biotech operations. The company’s lack of profitability is typical for its developmental stage, with efficiency metrics heavily skewed toward pipeline advancement rather than near-term earnings.

Earnings Power And Capital Efficiency

ImmunoGen’s diluted EPS of -$0.88 highlights its current earnings deficit, driven by sustained investment in clinical trials. The company’s capital efficiency is constrained by its reliance on external funding and partnerships to offset R&D costs. However, its ADC platform and late-stage candidates could unlock significant earnings power upon regulatory approvals and commercialization.

Balance Sheet And Financial Health

ImmunoGen maintained $275.1 million in cash and equivalents at FY 2022-end, against modest total debt of $15.2 million, providing a liquidity runway for ongoing trials. The absence of dividend payouts aligns with its growth-focused strategy. While the balance sheet reflects a high burn rate, its low debt burden and collaborative funding mitigate near-term solvency risks.

Growth Trends And Dividend Policy

Growth is pipeline-dependent, with key catalysts including Phase III data for mirvetuximab soravtansine. The company has no dividend policy, reinvesting all resources into clinical development. Its market cap of $8.3 billion suggests investor optimism around its ADC platform’s potential, though revenue diversification remains a future challenge.

Valuation And Market Expectations

ImmunoGen’s valuation reflects high expectations for its lead candidates, trading at a premium typical of clinical-stage biotechs. The beta of 1.17 indicates moderate market sensitivity. Investors appear to price in successful trial outcomes and partnership milestones, though volatility is inherent given the binary nature of drug development.

Strategic Advantages And Outlook

ImmunoGen’s differentiated ADC technology and strategic alliances provide a competitive edge in targeted oncology. Near-term success hinges on clinical data and regulatory progress, while long-term viability depends on commercialization execution. The outlook remains speculative but promising, with potential for transformative impact in niche cancer indications.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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