investorscraft@gmail.com

Intrinsic ValueCue Biopharma, Inc. (CUE)

Previous Close$0.74
Intrinsic Value
Upside potential
Previous Close
$0.74

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

Cue Biopharma, Inc. is a clinical-stage biopharmaceutical company pioneering novel immunotherapeutics designed to selectively modulate disease-relevant T cells. The company’s proprietary Immuno-STAT (Selective Targeting and Alteration of T cells) platform enables the development of biologics that engage and modulate T cells within the body, offering potential treatments for cancer and autoimmune diseases. Unlike traditional immunotherapies, Cue’s approach aims to enhance efficacy while minimizing systemic toxicity, positioning it as a disruptor in the immuno-oncology space. The company primarily generates revenue through collaborations, grants, and milestone payments, with its lead candidates, CUE-101 and CUE-102, targeting HPV-driven cancers. Operating in the highly competitive biotech sector, Cue Biopharma differentiates itself through its precision-targeted mechanism, though it faces significant R&D and commercialization risks typical of early-stage biopharma firms. Its market position hinges on clinical validation and strategic partnerships to advance its pipeline.

Revenue Profitability And Efficiency

Cue Biopharma reported revenue of $9.3 million for the period, primarily from collaborations and grants. The company posted a net loss of $40.7 million, reflecting high R&D expenditures typical of clinical-stage biotech firms. Operating cash flow was negative at $36.3 million, with minimal capital expenditures, underscoring its focus on advancing its therapeutic pipeline rather than infrastructure investments.

Earnings Power And Capital Efficiency

The company’s diluted EPS of -$0.72 highlights its current lack of earnings power, as it prioritizes pipeline development over profitability. Capital efficiency remains constrained by the capital-intensive nature of clinical trials, with no near-term path to positive earnings absent significant pipeline advancements or partnership deals.

Balance Sheet And Financial Health

Cue Biopharma holds $22.5 million in cash and equivalents against $8.9 million in total debt, providing limited liquidity. The negative operating cash flow suggests a reliance on additional financing to sustain operations, a common challenge for pre-revenue biotech companies. The balance sheet reflects a high-risk profile typical of early-stage drug developers.

Growth Trends And Dividend Policy

Growth is contingent on clinical progress, with no dividends issued, as the company reinvests all resources into R&D. The lack of commercialized products limits near-term revenue visibility, though milestone-driven collaborations could provide intermittent growth catalysts.

Valuation And Market Expectations

The market likely values Cue Biopharma based on its pipeline potential rather than current financial metrics. Investor sentiment hinges on clinical data readouts and partnership announcements, with high volatility expected given the binary nature of biotech outcomes.

Strategic Advantages And Outlook

Cue’s Immuno-STAT platform offers a differentiated approach to immunotherapy, but success depends on clinical validation and scalability. The outlook remains speculative, with significant upside tied to positive trial results or strategic alliances. Risks include trial failures, funding shortages, and competitive pressures in the immuno-oncology space.

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