investorscraft@gmail.com

Intrinsic Value of Adaptive Biotechnologies Corporation (ADPT)

Previous Close$11.82
Intrinsic Value
Upside potential
Previous Close
$11.82

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

Adaptive Biotechnologies Corporation operates at the intersection of immunology and precision medicine, leveraging proprietary immune profiling technologies to decode the adaptive immune system. The company generates revenue through two primary segments: clinical diagnostics, which includes its clonoSEQ® test for minimal residual disease (MRD) detection in blood cancers, and translational research services, where it partners with pharmaceutical firms to accelerate drug discovery and development. Adaptive’s platform combines next-generation sequencing with advanced bioinformatics to map immune responses at scale, positioning it as a leader in immune-driven diagnostics and therapeutics. The company competes in the rapidly evolving molecular diagnostics and immune medicine markets, where demand for personalized, data-driven healthcare solutions is growing. Its clonoSEQ® assay is the first FDA-cleared test for MRD monitoring in multiple myeloma and B-cell malignancies, giving it a regulatory edge. However, the broader adoption of its technology depends on clinical validation, reimbursement policies, and competition from emerging genomic tools.

Revenue Profitability And Efficiency

In FY 2024, Adaptive reported revenue of $178.96 million, reflecting its dual revenue streams from diagnostics and research services. The company posted a net loss of $159.49 million, with diluted EPS of -$1.08, underscoring ongoing investments in commercialization and R&D. Operating cash flow was negative at $95.21 million, while capital expenditures were modest at $3.66 million, indicating a focus on scaling existing capabilities rather than heavy infrastructure spending.

Earnings Power And Capital Efficiency

Adaptive’s earnings power remains constrained by high operating costs associated with commercial expansion and technology development. The company’s capital efficiency is challenged by its loss-making position, though its translational research segment offers high-margin opportunities through pharma collaborations. The lack of profitability metrics such as ROIC or ROE highlights the early-stage nature of its business model, reliant on future adoption of its immune profiling platform.

Balance Sheet And Financial Health

The company held $47.92 million in cash and equivalents against total debt of $89.39 million, suggesting a leveraged position with limited liquidity runway. With no dividends paid, Adaptive prioritizes reinvestment in growth, but its negative cash flow and debt burden may necessitate additional financing to sustain operations if profitability does not improve.

Growth Trends And Dividend Policy

Revenue growth hinges on expanding clonoSEQ® adoption and pharma partnerships, though the net loss widened year-over-year. Adaptive has no dividend policy, typical for growth-stage biotech firms, and retains all earnings to fund R&D and commercialization. The trajectory of its diagnostics segment, particularly in MRD testing, will be critical to achieving scale and margin improvement.

Valuation And Market Expectations

The market values Adaptive based on its potential to disrupt immune-driven diagnostics, though persistent losses and high burn rate temper optimism. Investors likely price in long-term adoption of its platform, with key risks including competition, reimbursement challenges, and the capital-intensive path to profitability.

Strategic Advantages And Outlook

Adaptive’s proprietary immune profiling technology and FDA-cleared clonoSEQ® assay provide a competitive moat in MRD testing. Strategic partnerships with pharmaceutical companies could diversify revenue and validate its platform. However, the outlook remains uncertain until the company demonstrates a clearer path to profitability and sustainable cash flow generation.

Sources

10-K filing, company investor relations

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