investorscraft@gmail.com

Intrinsic Value of ADC Therapeutics SA (ADCT)

Previous Close$3.15
Intrinsic Value
Upside potential
Previous Close
$3.15

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

ADC Therapeutics SA is a clinical-stage oncology-focused biopharmaceutical company specializing in the development of antibody-drug conjugates (ADCs) for hematologic malignancies and solid tumors. The company leverages its proprietary PBD-based linker-payload technology to design targeted therapies that aim to improve efficacy while minimizing systemic toxicity. ADC Therapeutics operates in the highly competitive biotech sector, where differentiation hinges on clinical outcomes, pipeline depth, and strategic partnerships. Its lead asset, ZYNLONTA (loncastuximab tesirine-lpyl), is approved for relapsed/refractory diffuse large B-cell lymphoma (DLBCL), positioning the company as a niche player in the ADC space. The firm faces competition from larger oncology-focused biopharma firms but maintains a focused approach to underserved patient populations. ADC Therapeutics' revenue model relies on product sales, licensing agreements, and collaborative R&D funding, though its commercial footprint remains limited due to its early-stage pipeline and reliance on ZYNLONTA's market penetration.

Revenue Profitability And Efficiency

ADC Therapeutics reported revenue of $69.3 million for the period, primarily driven by ZYNLONTA sales, but posted a net loss of $157.8 million, reflecting high R&D and commercialization costs. Operating cash flow was negative at $123.8 million, underscoring the capital-intensive nature of its clinical-stage operations. The company's modest capital expenditures ($0.9 million) suggest a lean operational structure focused on pipeline advancement rather than infrastructure.

Earnings Power And Capital Efficiency

The diluted EPS of -$1.62 highlights the company's current lack of profitability, typical of clinical-stage biotech firms. ADC Therapeutics' capital efficiency is constrained by its reliance on external funding to sustain R&D, with ZYNLONTA's commercial performance critical to improving earnings power. The absence of dividend payouts aligns with its reinvestment-focused strategy.

Balance Sheet And Financial Health

The company holds $250.9 million in cash and equivalents against $123.0 million in total debt, providing a liquidity cushion but likely requiring additional financing to support long-term operations. The balance sheet reflects a biotech firm in transition, with solvency dependent on successful commercialization or partnership deals.

Growth Trends And Dividend Policy

Growth hinges on ZYNLONTA's adoption and pipeline progression, with no dividends issued, consistent with pre-profitability biotech norms. The firm's trajectory will depend on clinical trial outcomes and potential label expansions, with near-term revenue growth likely tied to targeted oncology indications.

Valuation And Market Expectations

The market appears to price ADCT based on its pipeline potential rather than current fundamentals, with volatility tied to clinical milestones. Investors likely focus on ZYNLONTA's sales trajectory and the probability of pipeline success, given the high-risk, high-reward nature of oncology drug development.

Strategic Advantages And Outlook

ADC Therapeutics' proprietary ADC technology and focused oncology strategy offer differentiation, but execution risks remain high. The outlook depends on clinical execution, commercial scalability, and securing partnerships to offset R&D costs. Near-term challenges include competition in DLBCL and proving the broader applicability of its PBD platform.

Sources

Company filings (10-K, 10-Q), investor presentations

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