investorscraft@gmail.com

Intrinsic ValueElicio Therapeutics, Inc. (ELTX)

Previous Close$7.60
Intrinsic Value
Upside potential
Previous Close
$7.60

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

Elicio Therapeutics, Inc. operates in the biotechnology sector, focusing on the development of novel immunotherapies for cancer treatment. The company leverages its proprietary Amphiphile (AMP) platform to design and deliver targeted immunomodulators and vaccines, aiming to enhance the body's immune response against tumors. Elicio's pipeline includes investigational therapies targeting high-need oncology indications, positioning it as an emerging player in the competitive immuno-oncology landscape. The company's approach combines innovative science with strategic collaborations to advance its clinical-stage assets. Elicio's market position is characterized by its niche focus on lymph node-targeted therapies, differentiating it from broader immunotherapy developers. As a preclinical and clinical-stage biotech, Elicio faces inherent risks but holds potential for disruptive innovation in cancer treatment.

Revenue Profitability And Efficiency

Elicio Therapeutics reported no revenue for the period, reflecting its status as a clinical-stage biotech company. The net loss of $51.9 million underscores significant R&D investments and operational expenses. With an operating cash flow of -$37.1 million and minimal capital expenditures, the company's financials align with typical pre-revenue biotech profiles, prioritizing therapeutic development over near-term profitability.

Earnings Power And Capital Efficiency

The company's diluted EPS of -$4.25 highlights its current earnings deficit due to high R&D burn rates. Capital efficiency remains constrained as Elicio allocates resources toward advancing its pipeline. The absence of revenue streams necessitates continued funding to sustain operations and clinical trials, typical of early-stage biotech firms.

Balance Sheet And Financial Health

Elicio holds $17.6 million in cash and equivalents against $26.0 million in total debt, indicating a leveraged position with limited liquidity. The balance sheet reflects the challenges of funding clinical-stage operations, requiring potential capital raises or partnerships to support ongoing research and development activities.

Growth Trends And Dividend Policy

As a development-stage company, Elicio has no dividend policy and reinvests all resources into pipeline growth. Future growth hinges on clinical milestones and successful trial outcomes. The lack of historical revenue trends emphasizes the speculative nature of its growth trajectory, dependent on therapeutic breakthroughs and regulatory approvals.

Valuation And Market Expectations

Market expectations for Elicio are tied to its clinical progress and potential partnerships. With no revenue and significant losses, traditional valuation metrics are inapplicable. Investors likely assess the company based on its technology platform, pipeline potential, and addressable market in immuno-oncology.

Strategic Advantages And Outlook

Elicio's strategic advantage lies in its AMP platform, which could offer differentiated cancer immunotherapies. The outlook depends on clinical data readouts and funding sustainability. Success in trials or strategic alliances could enhance its valuation, while setbacks may necessitate further dilution or restructuring.

Sources

Company filings, CIK 0001601485

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