investorscraft@gmail.com

Intrinsic ValueGT Biopharma, Inc. (GTBP.PA)

Previous Close280.50
Intrinsic Value
Upside potential
Previous Close
280.50

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

GT Biopharma, Inc. is a clinical-stage biopharmaceutical company specializing in immuno-oncology therapies, leveraging its proprietary Tri-specific Killer Engager (TriKE) platform. The company focuses on developing novel treatments for hematologic malignancies and solid tumors, with lead candidate GTB-3550 in Phase I/II trials for myelodysplastic syndromes and acute myeloid leukemia. Its pipeline also includes preclinical assets like GTB-3650 and GTB-5550, targeting CD33+ myeloid leukemias and B7-H3-positive solid tumors, respectively. Operating in the competitive biotechnology sector, GT Biopharma differentiates itself through its TriKE technology, which aims to enhance immune cell engagement against cancer cells. Strategic collaborations, including partnerships with Altor BioScience and the University of Minnesota, bolster its R&D capabilities. The company’s niche focus on difficult-to-treat cancers positions it as a potential disruptor, though its clinical-stage status entails significant development risks. With no commercialized products, GT Biopharma relies heavily on funding to advance its pipeline, making its market position contingent on clinical success and partnership milestones.

Revenue Profitability And Efficiency

GT Biopharma reported no revenue in the latest fiscal period, reflecting its pre-commercial stage. The company posted a net loss of €13.2 million, with diluted EPS of -€6.94, underscoring its heavy R&D investment. Operating cash flow was negative at €12.9 million, consistent with its clinical development focus. Capital expenditures were negligible, indicating a lean operational model centered on advancing its pipeline.

Earnings Power And Capital Efficiency

The company’s earnings power remains constrained by its lack of revenue-generating products, with losses driven by clinical trial expenses. Its capital efficiency is tied to pipeline progress, as evidenced by zero capital expenditures. GT Biopharma’s ability to secure additional funding or partnerships will be critical to sustaining its development efforts.

Balance Sheet And Financial Health

GT Biopharma holds €3.95 million in cash and equivalents, providing limited runway amid its cash burn. The absence of total debt is a positive, but the company’s financial health hinges on raising capital to support ongoing trials. Its equity base, with 1.9 million shares outstanding, suggests potential dilution risk if further financing is pursued.

Growth Trends And Dividend Policy

Growth prospects are entirely pipeline-dependent, with clinical milestones for GTB-3550 being a near-term catalyst. The company does not pay dividends, reinvesting all resources into R&D. Investor returns will likely hinge on binary outcomes from clinical trials or partnership announcements.

Valuation And Market Expectations

With a market cap of €626.7 million, GT Biopharma’s valuation reflects high expectations for its TriKE platform. The low beta of 0.622 suggests muted correlation with broader markets, typical of clinical-stage biotech stocks. Market sentiment will remain volatile, tied to clinical data readouts and funding developments.

Strategic Advantages And Outlook

GT Biopharma’s TriKE technology offers a differentiated approach to immuno-oncology, with potential first-mover advantages in niche indications. However, the outlook is highly speculative, dependent on clinical success and funding stability. Strategic partnerships and pipeline diversification could mitigate risks, but the company faces significant hurdles in transitioning to commercialization.

Sources

Company filings, market data

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