investorscraft@gmail.com

Intrinsic Value3D Medicines Inc. (1244.HK)

Previous CloseHK$4.75
Intrinsic Value
Upside potential
Previous Close
HK$4.75

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

3D Medicines Inc. is a clinical-stage biopharmaceutical company focused on the discovery, development, and commercialization of novel oncology therapeutics for the China market. Its core revenue model is future-dependent, built upon achieving regulatory approvals and subsequent sales from its pipeline, with its first commercial asset being Envafolimab, a differentiated subcutaneous PD-L1 antibody. The company operates in the highly competitive and R&D-intensive Chinese oncology sector, targeting significant unmet medical needs in cancers like MSI-H/dMMR solid tumors. Its strategic market position is that of a specialized innovator, aiming to carve out a niche with convenient administration formats and targeted mechanisms like AXL inhibition, rather than competing directly with larger, broad-platform oncology firms. This focused approach is designed to capture specific patient segments and establish a reputation for targeted innovation within China's rapidly growing biopharma landscape.

Revenue Profitability And Efficiency

The company generated HKD 445.6 million in revenue, primarily from its initial commercial launch. However, significant R&D investments resulted in a net loss of HKD 182.7 million and negative operating cash flow of HKD 210.6 million, reflecting its pre-profitability stage as it advances its clinical pipeline.

Earnings Power And Capital Efficiency

Current earnings power is negative, with a diluted EPS of -HKD 0.75, as capital is heavily allocated to funding clinical trials. Capital efficiency is measured by the progression of its drug candidates through phases, with several assets now in late-stage development.

Balance Sheet And Financial Health

The balance sheet shows a cash position of HKD 444.3 million against total debt of HKD 237.6 million. This provides a runway to fund operations, but the consistent cash burn from operations and capex (HKD -45.4 million) indicates a future need for additional capital to reach key milestones.

Growth Trends And Dividend Policy

Growth is entirely tied to clinical progress and regulatory approvals for its deep pipeline, including multiple Phase III assets. The company retains all cash to fund its R&D strategy and therefore has no dividend policy, with a dividend per share of zero.

Valuation And Market Expectations

With a market cap of approximately HKD 2.05 billion, the valuation is not based on current earnings but on the future potential of its pipeline. The low beta of 0.405 suggests the stock is perceived as less volatile than the broader market, potentially reflecting its early-stage, binary-outcome nature.

Strategic Advantages And Outlook

The company's key advantage is its focused pipeline of novel oncology assets, including the first subcutaneous PD-L1 inhibitor in China, offering a potential differentiation in treatment convenience. The outlook is contingent on successful trial readouts, regulatory approvals, and the subsequent commercial execution of its lead candidates to achieve profitability.

Sources

Company DescriptionProvided Financial 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