investorscraft@gmail.com

Intrinsic ValueTG Therapeutics, Inc. (0VGI.L)

Previous Close£30.39
Intrinsic Value
Upside potential
Previous Close
£30.39

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

TG Therapeutics, Inc. is a commercial-stage biopharmaceutical company specializing in innovative therapies for B-cell malignancies and autoimmune diseases. The company's revenue model is driven by the development and commercialization of targeted treatments, including Ublituximab for multiple sclerosis and B-cell cancers, Umbralisib for lymphomas, and Cosibelimab, a PD-L1 inhibitor. Operating in the highly competitive oncology and autoimmune sectors, TG Therapeutics leverages strategic collaborations with firms like Checkpoint Therapeutics and Jiangsu Hengrui Medicine to enhance its pipeline and market reach. Its focus on glycoengineered monoclonal antibodies and kinase inhibitors positions it as a niche player with potential for differentiation in crowded therapeutic areas. The company’s partnerships with LFB Biotechnologies and Rhizen Pharmaceuticals further bolster its R&D capabilities and commercialization prospects. With a diversified pipeline spanning early to late-stage candidates, TG Therapeutics aims to address unmet medical needs while navigating regulatory and competitive challenges inherent in the biopharmaceutical industry.

Revenue Profitability And Efficiency

TG Therapeutics reported revenue of $329 million for the period, with net income of $23.4 million, reflecting a diluted EPS of $0.15. Operating cash flow was negative at -$40.5 million, while capital expenditures remained minimal at -$45,000. The company’s profitability metrics indicate a transitional phase as it balances commercialization efforts with ongoing R&D investments.

Earnings Power And Capital Efficiency

The company’s earnings power is underpinned by its ability to monetize its therapeutic candidates, particularly Ublituximab and Umbralisib. However, negative operating cash flow suggests significant reinvestment in pipeline development. Capital efficiency is challenged by high R&D costs, though strategic alliances may help mitigate financial strain.

Balance Sheet And Financial Health

TG Therapeutics holds $179.9 million in cash and equivalents against total debt of $254.4 million, indicating a leveraged but manageable position. The balance sheet reflects a biopharmaceutical firm in growth mode, with liquidity sufficient to support near-term operations but dependent on future revenue generation or financing.

Growth Trends And Dividend Policy

Growth is driven by pipeline advancements and commercialization efforts, with no dividend payments, reflecting a reinvestment strategy. The company’s market cap of $4.65 billion suggests investor optimism about its long-term potential, though revenue scalability remains unproven.

Valuation And Market Expectations

The market values TG Therapeutics at a premium, likely pricing in pipeline potential rather than current earnings. A beta of 2.207 indicates high volatility, aligning with the speculative nature of biopharma stocks. Investors appear to anticipate successful drug launches and regulatory milestones.

Strategic Advantages And Outlook

TG Therapeutics’ strategic advantages include its focused pipeline, collaborative partnerships, and expertise in B-cell therapies. The outlook hinges on clinical success and commercialization execution, with risks tied to regulatory hurdles and competition. Near-term performance will depend on revenue traction from approved therapies and pipeline progress.

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