investorscraft@gmail.com

Intrinsic ValueImmunityBio, Inc. (IBRX)

Previous Close$6.27
Intrinsic Value
Upside potential
Previous Close
$6.27

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

ImmunityBio, Inc. is a clinical-stage biotechnology company focused on developing next-generation therapies to treat cancers and infectious diseases. The company leverages its proprietary platforms, including natural killer cell and cytokine-based technologies, to create immunotherapies designed to enhance the body's immune response. ImmunityBio operates in the highly competitive biopharmaceutical sector, targeting unmet medical needs in oncology and virology, with a pipeline spanning preclinical to late-stage clinical trials. The company's approach combines novel drug candidates with innovative delivery mechanisms, positioning it as a potential disruptor in immunotherapy. Its market position is bolstered by strategic collaborations and a focus on scalable, cost-effective manufacturing processes. However, as a clinical-stage entity, ImmunityBio faces significant risks associated with regulatory approvals and commercialization timelines.

Revenue Profitability And Efficiency

ImmunityBio reported revenue of $14.7 million for the period, reflecting its early-stage commercialization efforts. The company posted a net loss of $413.6 million, underscoring the high costs associated with clinical development and R&D. Operating cash flow was negative $391.2 million, highlighting the capital-intensive nature of its business model. Capital expenditures were modest at $6.9 million, suggesting a focus on leveraging existing infrastructure for pipeline advancement.

Earnings Power And Capital Efficiency

The company's diluted EPS of -$0.62 reflects its current lack of profitability, typical for a clinical-stage biotech firm. ImmunityBio's earnings power is constrained by its reliance on funding to sustain operations, with significant investments in R&D and clinical trials. Capital efficiency remains a challenge as the company balances long-term growth potential with near-term financial sustainability.

Balance Sheet And Financial Health

ImmunityBio's balance sheet shows $143.4 million in cash and equivalents, providing limited runway given its high burn rate. Total debt stands at $504.2 million, indicating substantial leverage. The company's financial health is precarious, with liquidity concerns exacerbated by its negative operating cash flow and reliance on external financing to fund ongoing operations and clinical programs.

Growth Trends And Dividend Policy

Growth trends are tied to clinical milestones and pipeline progression, with no near-term revenue diversification expected. The company does not pay dividends, consistent with its focus on reinvesting all available capital into R&D and clinical development. Future growth hinges on successful trial outcomes and regulatory approvals, which remain uncertain.

Valuation And Market Expectations

Market expectations for ImmunityBio are speculative, driven by its pipeline potential rather than current financial performance. Valuation metrics are challenging to apply given the company's pre-revenue status and significant losses. Investors likely price in optionality for breakthrough therapies, but risks are elevated due to the binary nature of clinical outcomes.

Strategic Advantages And Outlook

ImmunityBio's strategic advantages lie in its innovative immunotherapy platforms and targeted approach to oncology and infectious diseases. The outlook is highly dependent on clinical success and regulatory pathways. Near-term challenges include funding requirements and competitive pressures, while long-term potential rests on pipeline commercialization and market adoption of its therapies.

Sources

Company filings, CIK 0001326110

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