investorscraft@gmail.com

Intrinsic ValueImunon, Inc. (0HUZ.L)

Previous Close£0.88
Intrinsic Value
Upside potential
Previous Close
£0.88

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

Imunon, Inc. is a clinical-stage biotechnology company specializing in DNA-based immunotherapies, vaccines, and directed chemotherapies. Its pipeline includes GEN-1, a localized immunotherapy for ovarian cancer, and ThermoDox, a heat-activated liposomal encapsulation of doxorubicin targeting multiple cancer indications. The company also explores feasibility-stage platform technologies for nucleic acid-based therapies. Operating in the competitive biotechnology sector, Imunon focuses on innovative oncology treatments, positioning itself as a niche player in DNA-mediated therapeutic development. Its market position is defined by its clinical-stage assets and potential to address unmet medical needs in cancer treatment. The company’s revenue model hinges on successful clinical trials, regulatory approvals, and eventual commercialization or partnerships, typical of biotech firms in early development phases.

Revenue Profitability And Efficiency

Imunon reported no revenue in the latest period, reflecting its clinical-stage status. The company posted a net loss of $18.6 million, with an operating cash flow of -$18.9 million, underscoring its heavy reliance on funding for R&D. Capital expenditures were minimal at $29,541, indicating a lean operational focus on advancing its pipeline rather than infrastructure investments.

Earnings Power And Capital Efficiency

With negative earnings per share (EPS) of -$1.62, Imunon’s earnings power remains constrained by its pre-revenue stage. The company’s capital efficiency is directed toward clinical development, as evidenced by its cash burn rate and lack of profitability. Its ability to advance pipeline candidates will determine future earnings potential.

Balance Sheet And Financial Health

Imunon holds $5.9 million in cash and equivalents, with total debt of $1.1 million, suggesting a manageable debt load. However, its negative cash flow and limited liquidity highlight financial vulnerability, typical of clinical-stage biotech firms. The company’s financial health hinges on securing additional funding to sustain operations and clinical trials.

Growth Trends And Dividend Policy

Imunon’s growth is tied to clinical progress, with no current revenue or dividend payments. The company’s trajectory depends on successful trial outcomes and regulatory milestones. Given its stage, shareholder returns are deferred until commercialization or partnership deals materialize.

Valuation And Market Expectations

The market cap of $12.9 million reflects investor skepticism about Imunon’s near-term prospects. A beta of 1.746 indicates high volatility, aligning with its speculative biotech profile. Valuation is driven by pipeline potential rather than current financial metrics.

Strategic Advantages And Outlook

Imunon’s strategic advantage lies in its DNA-based immunotherapy platform, targeting high-need oncology indications. The outlook remains uncertain, contingent on clinical success and funding. Positive trial data could catalyze partnerships or uplisting opportunities, while setbacks may necessitate further dilution or restructuring.

Sources

Company filings, market data

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