investorscraft@gmail.com

Intrinsic ValueIovance Biotherapeutics, Inc. (0JDK.L)

Previous Close£2.62
Intrinsic Value
Upside potential
Previous Close
£2.62

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

Iovance Biotherapeutics is a clinical-stage biotechnology company specializing in novel cancer immunotherapies that leverage tumor-infiltrating lymphocyte (TIL) technology. The company’s lead candidate, lifileucel, targets metastatic melanoma and cervical cancer, while LN-145 focuses on head and neck squamous cell carcinoma. Operating in the competitive oncology space, Iovance differentiates itself through its autologous cell therapy approach, which aims to harness a patient’s immune system for personalized treatment. The company collaborates with leading research institutions like Moffitt Cancer Center and Novartis, enhancing its R&D capabilities. Despite being pre-commercial, Iovance holds a promising position in the emerging TIL therapy market, with potential first-mover advantages if its late-stage trials succeed. The biotech sector’s high-risk, high-reward dynamics underscore both the opportunity and challenges in scaling its therapies. Iovance’s strategic partnerships and focused pipeline reflect its commitment to addressing unmet needs in solid tumor treatments.

Revenue Profitability And Efficiency

Iovance reported $164.1 million in revenue, primarily from collaborations, but remains unprofitable with a net loss of $372.2 million and diluted EPS of -$1.28. Operating cash flow was -$353 million, reflecting heavy R&D investments. Capital expenditures were modest at $11.1 million, indicating a lean operational model focused on clinical development rather than infrastructure.

Earnings Power And Capital Efficiency

The company’s negative earnings and cash flow highlight its pre-revenue stage, with capital primarily allocated to advancing clinical trials. Its $115.7 million cash position, alongside $58.3 million in debt, suggests reliance on future funding to sustain operations until commercialization. The lack of profitability metrics underscores the high-risk nature of its biotech model.

Balance Sheet And Financial Health

Iovance holds $115.7 million in cash and equivalents against $58.3 million in total debt, providing limited liquidity. With a market cap of $587.5 million, the balance sheet reflects investor confidence in its pipeline, though further capital raises may be necessary to fund ongoing trials and potential commercialization efforts.

Growth Trends And Dividend Policy

Growth hinges on clinical trial outcomes, with six Phase 2 studies underway. The company does not pay dividends, reinvesting all resources into R&D. Success in late-stage trials could pivot Iovance toward revenue generation, but near-term trends remain tied to regulatory milestones and partnership developments.

Valuation And Market Expectations

The market values Iovance at $587.5 million, pricing in potential for its TIL therapies. A beta of 1.06 indicates moderate volatility relative to the market. Investors appear to discount future commercialization prospects, though the absence of near-term profitability tempers expectations.

Strategic Advantages And Outlook

Iovance’s TIL technology and collaborations position it as a innovator in cell therapy for solid tumors. The outlook depends on clinical success, regulatory approvals, and scalability. Risks include trial failures and funding needs, but breakthroughs could establish a durable competitive edge in oncology immunotherapy.

Sources

Company filings, London Stock Exchange 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