investorscraft@gmail.com

Intrinsic Value of Artiva Biotherapeutics, Inc. (ARTV)

Previous Close$2.18
Intrinsic Value
Upside potential
Previous Close
$2.18

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

Artiva Biotherapeutics, Inc. is a clinical-stage biotechnology company focused on developing allogeneic natural killer (NK) cell therapies for cancer treatment. The company leverages its proprietary platform to engineer off-the-shelf NK cell therapies designed to enhance efficacy and reduce manufacturing complexity. Operating in the highly competitive immuno-oncology sector, Artiva aims to differentiate itself through its innovative approach to cell therapy, targeting both hematologic malignancies and solid tumors. The company collaborates with strategic partners to accelerate development and commercialization, positioning itself as a niche player in the rapidly evolving cell therapy market. Artiva’s revenue model is primarily driven by research collaborations, milestone payments, and potential future royalties, reflecting its early-stage focus on pipeline advancement rather than near-term profitability. The company’s market position hinges on its ability to demonstrate clinical proof-of-concept and secure regulatory approvals, which are critical for attracting further investment and partnerships.

Revenue Profitability And Efficiency

Artiva reported minimal revenue of $251,000 for FY 2024, primarily from collaborative agreements, while net losses widened to -$58.5 million. The company’s operating cash flow was -$55.0 million, reflecting heavy R&D investments. Capital expenditures were modest at -$642,000, indicating a lean operational structure focused on advancing its clinical pipeline rather than infrastructure expansion.

Earnings Power And Capital Efficiency

Artiva’s diluted EPS of -$5.2 underscores its pre-revenue stage, with earnings power constrained by high R&D costs. The company’s capital efficiency remains under pressure as it prioritizes clinical trials and platform development. With no near-term profitability, Artiva relies on external funding to sustain operations and advance its therapeutic candidates.

Balance Sheet And Financial Health

Artiva held $40.2 million in cash and equivalents at FY 2024-end, against $14.4 million in total debt. The limited cash runway suggests potential near-term financing needs to support ongoing clinical programs. The balance sheet reflects a typical early-stage biotech profile, with liquidity dependent on equity raises or partnership inflows.

Growth Trends And Dividend Policy

Artiva’s growth is tied to clinical milestones, with no commercial products yet. The company does not pay dividends, reinvesting all resources into R&D. Future growth hinges on successful trial outcomes and strategic collaborations to advance its NK cell therapy platform.

Valuation And Market Expectations

Market expectations for Artiva are speculative, reflecting its early-stage pipeline. Valuation is driven by clinical progress and potential partnerships, with investors pricing in high risk/reward given the unproven nature of its therapies. The stock’s performance will likely correlate with key data readouts and funding events.

Strategic Advantages And Outlook

Artiva’s proprietary NK cell platform and focus on allogeneic therapies provide a differentiated approach in cell therapy. However, the outlook remains highly uncertain pending clinical validation. Success depends on overcoming scientific, regulatory, and competitive hurdles in a crowded immuno-oncology landscape.

Sources

Company filings (10-K), Bloomberg

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