investorscraft@gmail.com

Intrinsic ValueFate Therapeutics, Inc. (FATE)

Previous Close$0.96
Intrinsic Value
Upside potential
Previous Close
$0.96

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

Fate Therapeutics, Inc. is a clinical-stage biopharmaceutical company pioneering the development of induced pluripotent stem cell (iPSC)-derived cellular immunotherapies for cancer and autoimmune disorders. The company leverages its proprietary iPSC platform to engineer off-the-shelf, allogeneic cell therapies, which aim to overcome limitations of autologous treatments, such as manufacturing complexity and patient-specific variability. Fate’s pipeline includes NK and T-cell therapies targeting hematologic malignancies and solid tumors, positioning it at the forefront of next-generation immuno-oncology. The company collaborates with leading pharmaceutical firms, including Janssen and ONO Pharmaceutical, to expand its therapeutic reach and validate its technology. Despite being pre-commercial, Fate has carved a niche in the competitive cell therapy space by focusing on scalable, cost-effective solutions with broad patient applicability. Its innovative approach differentiates it from traditional CAR-T developers, though clinical and regulatory hurdles remain.

Revenue Profitability And Efficiency

Fate Therapeutics reported $13.6 million in revenue for the period, primarily from collaborations and grants, while net losses widened to -$186.3 million. The diluted EPS of -$1.64 reflects ongoing R&D investments and operational scaling. Operating cash flow was -$122.9 million, with modest capital expenditures of -$730,000, indicating a focus on clinical development over infrastructure expansion.

Earnings Power And Capital Efficiency

The company’s negative earnings underscore its pre-revenue stage, with capital allocated heavily toward advancing its clinical pipeline. Cash burn remains elevated due to trial costs and platform development, though collaborations provide non-dilutive funding. Capital efficiency metrics are not yet meaningful, given the absence of commercialized products.

Balance Sheet And Financial Health

Fate held $36.1 million in cash and equivalents against $85.3 million in total debt, raising liquidity concerns without additional financing. The debt load, coupled with persistent operating losses, may necessitate further equity raises or partnership deals to sustain operations beyond the near term.

Growth Trends And Dividend Policy

Growth hinges on clinical milestones, with no dividends issued. Pipeline progress, including data readouts and regulatory filings, will dictate future valuation. The lack of revenue diversification heightens reliance on trial outcomes and partner funding.

Valuation And Market Expectations

The market prices Fate as a high-risk, high-reward biotech, with valuation tied to pipeline potential rather than current financials. Sentiment is sensitive to preclinical/clinical updates and partnership developments.

Strategic Advantages And Outlook

Fate’s iPSC platform and allogeneic approach offer long-term differentiation, but near-term challenges include cash runway and clinical execution. Success depends on translating preclinical promise into validated therapies, with partnerships mitigating some risk.

Sources

10-K filings, company press releases

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