investorscraft@gmail.com

Intrinsic ValueCompass Therapeutics, Inc. (CMPX)

Previous Close$6.40
Intrinsic Value
Upside potential
Previous Close
$6.40

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

Compass Therapeutics, Inc. is a clinical-stage biotechnology company focused on developing novel antibody therapeutics targeting the tumor microenvironment to treat cancer. The company leverages its proprietary discovery platform to identify and optimize antibodies that modulate immune responses, aiming to enhance anti-tumor efficacy. Compass operates in the highly competitive oncology sector, where innovation and clinical validation are critical for differentiation. Its lead candidates target immune checkpoints and stromal components, positioning the company in the emerging field of combination immuno-oncology therapies. With no commercialized products, Compass relies on strategic collaborations, licensing agreements, and equity financing to fund its R&D efforts. The company’s market position is speculative, contingent on clinical trial outcomes and the ability to secure partnerships with larger biopharmaceutical players. Its focus on niche mechanisms and combination approaches could offer long-term potential if clinical data demonstrates meaningful patient benefits.

Revenue Profitability And Efficiency

Compass Therapeutics reported no revenue for FY 2023, reflecting its pre-commercial stage. The company posted a net loss of $42.5 million, driven by R&D expenses associated with advancing its pipeline. Operating cash flow was negative $40.6 million, underscoring the capital-intensive nature of clinical development. With minimal capital expenditures ($30,000), the company prioritizes liquidity for core research activities.

Earnings Power And Capital Efficiency

The diluted EPS of -$0.33 highlights Compass’s current lack of earnings power, typical of early-stage biotech firms. Capital efficiency remains constrained by high burn rates, with cash reserves of $24.2 million as of year-end. The company’s ability to advance its pipeline without additional financing is limited, necessitating future capital raises or partnerships.

Balance Sheet And Financial Health

Compass held $24.2 million in cash and equivalents at FY 2023-end, against total debt of $1.7 million, indicating a manageable leverage position. However, the absence of revenue and persistent operating losses raise liquidity concerns. The company’s financial health hinges on securing non-dilutive funding or achieving clinical milestones to attract investment.

Growth Trends And Dividend Policy

Growth is entirely pipeline-dependent, with no near-term revenue catalysts. Compass does not pay dividends, consistent with its focus on reinvesting resources into clinical trials. Future growth prospects rely on successful trial outcomes and potential partnerships, though timelines remain uncertain given the early-stage nature of its programs.

Valuation And Market Expectations

Market valuation likely reflects speculative optimism around Compass’s preclinical and clinical assets, rather than fundamentals. Investors appear to price in optionality for clinical success, though the lack of revenue and high cash burn introduce significant risk. The stock’s performance will be closely tied to pipeline updates and funding developments.

Strategic Advantages And Outlook

Compass’s strategic advantage lies in its targeted immuno-oncology approach, which could address unmet needs in combination therapies. However, the outlook is highly uncertain, contingent on clinical data and funding. Near-term challenges include trial execution and capital preservation, while long-term success depends on differentiation in a crowded oncology landscape.

Sources

10-K filing for FY 2023

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