investorscraft@gmail.com

Intrinsic ValueLite Strategy, Inc. (0JW9.L)

Previous Close£1.22
Intrinsic Value
Upside potential
Previous Close
£1.22

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

MEI Pharma, Inc. is a late-stage biopharmaceutical company specializing in oncology therapies, with a focus on hematologic malignancies and solid tumors. The company’s pipeline includes Zandelisib, a PI3Kδ inhibitor in Phase III trials for follicular lymphoma, and Voruciclib, a CDK9 inhibitor in Phase Ib for acute myeloid leukemia and B-cell malignancies. MEI Pharma leverages strategic collaborations with Kyowa Kirin, BeiGene, and Helsinn Healthcare to advance clinical development and commercialization. Its revenue model hinges on milestone payments, licensing agreements, and potential future royalties, positioning it as a niche player in the competitive oncology space. The company operates in a high-risk, high-reward segment of the pharmaceutical industry, where success depends on clinical trial outcomes and regulatory approvals. MEI Pharma’s focus on targeted cancer therapies aligns with industry trends toward precision medicine, though its market position remains contingent on pipeline progression and partnership execution.

Revenue Profitability And Efficiency

MEI Pharma reported revenue of $65.3 million USD for FY 2024, driven primarily by collaboration agreements. The company posted net income of $17.8 million USD, with diluted EPS of $2.67, reflecting cost discipline amid clinical trial expenditures. Operating cash flow was negative at -$50.5 million USD, underscoring the capital-intensive nature of late-stage drug development. Capital expenditures were minimal, indicating a lean operational structure.

Earnings Power And Capital Efficiency

The company’s earnings power is currently tied to non-recurring collaboration revenue, as its pipeline remains pre-commercial. Capital efficiency is challenged by negative operating cash flow, though the absence of debt provides flexibility. MEI Pharma’s ability to monetize its clinical assets through partnerships mitigates near-term funding risks.

Balance Sheet And Financial Health

MEI Pharma maintains a debt-free balance sheet with $3.7 million USD in cash and equivalents. The lack of leverage and modest cash reserves suggest reliance on future financing or partnership deals to sustain operations. Financial health is stable but dependent on successful clinical milestones and external funding.

Growth Trends And Dividend Policy

Growth is contingent on clinical trial outcomes, with no near-term revenue diversification. The company does not pay dividends, reinvesting all resources into R&D. Shareholder returns hinge on pipeline success or strategic transactions.

Valuation And Market Expectations

With a market cap of $14.2 million USD, MEI Pharma trades at a significant discount to its collaboration-driven revenue, reflecting skepticism about its pipeline’s commercial potential. The low beta (0.05) suggests minimal correlation to broader market movements, typical of speculative biotech stocks.

Strategic Advantages And Outlook

MEI Pharma’s strategic partnerships and focused oncology pipeline provide a pathway to commercialization, though execution risks remain high. The outlook depends on Phase III data for Zandelisib and the ability to secure additional funding or licensing deals. Success in trials could reposition the company as an attractive acquisition target.

Sources

Company filings, London Stock Exchange disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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