investorscraft@gmail.com

Intrinsic ValueSorrento Therapeutics, Inc. (0L85.L)

Previous Close£0.01
Intrinsic Value
Upside potential
Previous Close
£0.01

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

Sorrento Therapeutics, Inc. is a clinical-stage biopharmaceutical company focused on developing innovative therapies for cancer, autoimmune, inflammatory, viral, and neurodegenerative diseases. The company operates through two segments: Sorrento Therapeutics, which leverages its proprietary G-MAB antibody library and targeted delivery modalities like CAR-T and antibody-drug conjugates, and Scilex, which specializes in non-opioid pain management solutions. Sorrento's diversified pipeline includes late-stage candidates such as resiniferatoxin for cancer pain and SEMDEXA for sciatica, positioning it in high-need therapeutic areas with significant unmet demand. The company collaborates with academic and industry partners, including Mayo Clinic and Mount Sinai, to advance its clinical programs, enhancing its credibility and resource access. Despite being pre-commercial in many areas, Sorrento's focus on novel mechanisms like lymphatic drug delivery (Sofusa) and gene-encoded antibodies for COVID-19 reflects its ambition to disrupt traditional treatment paradigms. However, its market position remains speculative due to its reliance on clinical success and funding to transition into commercialization.

Revenue Profitability And Efficiency

Sorrento reported revenue of $62.8 million in FY2022, overshadowed by a net loss of $572.8 million, reflecting high R&D costs typical of clinical-stage biotech firms. Operating cash flow was negative $293.9 million, with capital expenditures at $13.7 million, underscoring the capital-intensive nature of its drug development pipeline. The diluted EPS of -$1.37 further highlights its pre-profitability stage.

Earnings Power And Capital Efficiency

The company’s earnings power is constrained by its heavy investment in clinical trials and lack of commercial-scale products. With no dividend payouts and negative EPS, Sorrento’s capital efficiency hinges on successful trial outcomes and future licensing or partnership deals to monetize its pipeline.

Balance Sheet And Financial Health

Sorrento’s balance sheet shows $23.6 million in cash against $134.5 million in total debt, raising liquidity concerns given its cash burn rate. The modest market cap of $606.4 million suggests limited equity cushion, necessitating further financing to sustain operations and advance its pipeline.

Growth Trends And Dividend Policy

Growth is entirely pipeline-dependent, with key catalysts including Phase III results for SEMDEXA and SP-103. The company does not pay dividends, reinvesting all resources into R&D. Investor returns will likely hinge on binary clinical or regulatory milestones.

Valuation And Market Expectations

The market values Sorrento at a premium to its revenue, reflecting speculative optimism around its clinical assets. A beta of 1.13 indicates higher volatility, aligning with its high-risk, high-reward profile. Valuation remains speculative until pipeline candidates demonstrate commercial viability.

Strategic Advantages And Outlook

Sorrento’s strengths lie in its innovative pipeline and collaborations, but its outlook is highly uncertain. Success depends on clinical data, regulatory approvals, and funding. Near-term challenges include managing cash burn, while long-term potential rests on translating scientific innovation into marketable therapies.

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