investorscraft@gmail.com

Intrinsic ValueIntellia Therapeutics, Inc. (0JBU.L)

Previous Close£13.25
Intrinsic Value
Upside potential
Previous Close
£13.25

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

Intellia Therapeutics, Inc. is a pioneering genome editing company specializing in CRISPR/Cas9-based therapeutics, positioning itself at the forefront of precision medicine. The company operates through two primary pipelines: in vivo programs targeting rare genetic disorders like transthyretin amyloidosis and hereditary angioedema, and ex vivo programs focused on engineered cell therapies for oncology and autoimmune diseases. Its collaborations with industry leaders such as Novartis and Regeneron Pharmaceuticals underscore its strategic approach to leveraging CRISPR technology for high-impact treatments. Intellia’s market position is strengthened by its diversified pipeline, which spans liver-focused therapies, hematologic conditions, and ocular diseases, reflecting a broad addressable market. The company’s proprietary CRISPR/Cas9 tools and licensing agreements provide a competitive edge in the rapidly evolving gene-editing landscape. With a focus on both monogenic and complex diseases, Intellia balances near-term clinical milestones with long-term therapeutic potential, appealing to investors seeking exposure to cutting-edge biotech innovation.

Revenue Profitability And Efficiency

Intellia reported revenue of $57.9 million USD, primarily driven by collaboration agreements, while net losses widened to $-519.0 million USD, reflecting heavy R&D investments. The diluted EPS of $-5.25 highlights the pre-commercial stage of its pipeline. Operating cash flow was $-348.9 million USD, with capital expenditures at $-5.8 million USD, indicating a focus on clinical development over physical infrastructure.

Earnings Power And Capital Efficiency

The company’s negative earnings and cash flow underscore its reliance on external funding to advance its clinical programs. Capital efficiency is constrained by high R&D costs, typical of biotech firms in the gene-editing space. Strategic collaborations provide non-dilutive funding but do not yet offset the capital intensity of late-stage trials.

Balance Sheet And Financial Health

Intellia holds $189.2 million USD in cash and equivalents against $210.2 million USD in total debt, suggesting a need for additional financing to sustain operations. The absence of dividend payouts aligns with its growth-focused strategy. With a market cap of $945.5 million USD, the balance sheet reflects investor confidence in its pipeline potential despite current liquidity pressures.

Growth Trends And Dividend Policy

Growth is driven by clinical milestones, particularly for NTLA-2001 and NTLA-2002, with no dividends as the company reinvests all capital into R&D. The high beta of 2.333 indicates significant volatility tied to trial outcomes and sector sentiment. Revenue growth hinges on partnership milestones rather than product sales in the near term.

Valuation And Market Expectations

The market cap of $945.5 million USD prices in optimism for CRISPR-based therapies, though profitability remains distant. Valuation metrics are skewed by negative earnings, with investors focusing on pipeline progression and potential market expansion. The stock’s volatility reflects binary expectations around clinical data and regulatory approvals.

Strategic Advantages And Outlook

Intellia’s CRISPR/Cas9 expertise and partnerships with Novartis and Regeneron provide a durable moat in gene editing. The outlook depends on clinical success, particularly in transthyretin amyloidosis and hereditary angioedema, which could unlock blockbuster potential. Risks include trial delays and competition, but its first-mover advantage in in vivo CRISPR therapies positions it for long-term leadership.

Sources

Company filings, Bloomberg

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