investorscraft@gmail.com

Intrinsic Value of Cellectis S.A. (CLLS)

Previous Close$1.59
Intrinsic Value
Upside potential
Previous Close
$1.59

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

Cellectis S.A. operates in the biotechnology sector, specializing in gene-editing technologies with a focus on developing allogeneic CAR-T cell therapies. The company leverages its proprietary TALEN gene-editing platform to engineer off-the-shelf immunotherapies targeting hematologic malignancies and solid tumors. Unlike autologous CAR-T therapies, Cellectis’ allogeneic approach aims to provide scalable, cost-effective treatments, positioning it as a disruptor in the rapidly evolving cell therapy market. The company collaborates with pharmaceutical partners to advance its pipeline while retaining rights to key programs, balancing risk and potential upside. Cellectis competes with established biotech firms and emerging gene-editing specialists, differentiating itself through its modular platform and first-mover advantage in allogeneic CAR-T development. Its strategic focus on oncology and partnerships with industry leaders enhances its credibility, though clinical and regulatory hurdles remain critical to long-term success.

Revenue Profitability And Efficiency

Cellectis reported revenue of $41.5 million for FY 2024, primarily derived from collaborations and milestone payments. The company posted a net loss of $36.8 million, reflecting ongoing R&D investments in its clinical pipeline. Operating cash flow was positive at $22.9 million, supported by non-recurring items, while capital expenditures totaled $2.6 million, indicating disciplined spending on infrastructure.

Earnings Power And Capital Efficiency

The diluted EPS of -$0.37 underscores the company’s pre-commercial stage, with earnings power contingent on clinical progress and partnership monetization. Capital efficiency is moderated by high R&D intensity, though collaborations mitigate burn rates. The absence of commercialized products limits near-term profitability, but pipeline advancements could unlock future earnings potential.

Balance Sheet And Financial Health

Cellectis maintains a solid liquidity position with $143.3 million in cash and equivalents, providing a runway for operations. Total debt of $91.5 million is manageable relative to liquidity, though refinancing risks may arise. The balance sheet reflects a biotech-focused structure, prioritizing R&D funding over leverage reduction.

Growth Trends And Dividend Policy

Growth hinges on clinical milestones and partnership expansions, with no near-term dividend expectations. The company’s pipeline progression, particularly in allogeneic CAR-T therapies, will drive valuation. Revenue volatility is likely as collaboration payments are recognized irregularly, masking underlying operational trends.

Valuation And Market Expectations

The market prices Cellectis as a clinical-stage biotech, with valuation tied to pipeline potential rather than current earnings. Investor sentiment is influenced by gene-editing advancements and competitive positioning in CAR-T space. The absence of profitability discounts near-term multiples, but successful trials could catalyze re-rating.

Strategic Advantages And Outlook

Cellectis’ TALEN platform and allogeneic focus provide differentiation, though execution risks persist. Partnerships with firms like Servier bolster credibility, but clinical outcomes will determine long-term viability. The outlook remains speculative, with upside linked to regulatory approvals and commercialization readiness in a crowded immunotherapy landscape.

Sources

Company filings (10-K), 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