investorscraft@gmail.com

Intrinsic ValueIDEAYA Biosciences, Inc. (IDYA)

Previous Close$29.26
Intrinsic Value
Upside potential
Previous Close
$29.26

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

IDEAYA Biosciences, Inc. is a clinical-stage biotechnology company focused on the discovery and development of targeted therapeutics for oncology. The company leverages synthetic lethality, a cutting-edge approach in precision medicine, to develop therapies that selectively target cancer cells while sparing healthy tissue. IDEAYA's pipeline includes programs targeting DNA damage repair, cell cycle regulation, and other key oncogenic pathways, positioning it as a niche player in the competitive oncology therapeutics market. The company collaborates with leading pharmaceutical firms to accelerate development and commercialization, enhancing its credibility and resource access. IDEAYA's strategic focus on biomarker-driven therapies aligns with the growing trend toward personalized medicine, offering potential differentiation in a crowded sector. Despite its early-stage status, the company's innovative pipeline and partnerships provide a foundation for long-term growth in the high-value oncology market.

Revenue Profitability And Efficiency

IDEAYA reported $7 million in revenue for the period, primarily from collaboration agreements, while net losses widened to $274.5 million, reflecting heavy R&D investments. The diluted EPS of -$3.36 underscores the company's pre-commercial stage, with operating cash flow of -$247.6 million highlighting significant burn rates. Capital expenditures were modest at $3.9 million, indicating a lean operational model focused on clinical development.

Earnings Power And Capital Efficiency

The company's negative earnings and cash flow reflect its focus on advancing clinical programs rather than near-term profitability. IDEAYA's capital efficiency is driven by strategic partnerships, which help offset development costs. With no commercial products, earnings power remains contingent on pipeline success and future collaboration milestones or royalties.

Balance Sheet And Financial Health

IDEAYA maintains a solid liquidity position with $84.4 million in cash and equivalents, though this is offset by $19.2 million in total debt. The significant cash burn rate suggests potential future financing needs to sustain operations. The absence of dividend payouts aligns with its growth-focused strategy.

Growth Trends And Dividend Policy

IDEAYA's growth is tied to clinical milestones and pipeline progression, with no current dividend policy. The company's revenue is project-dependent, and its losses are expected to persist until key programs advance. Investor returns will likely hinge on pipeline success or strategic transactions rather than dividends.

Valuation And Market Expectations

The market values IDEAYA based on its pipeline potential rather than current financials. Negative earnings and high R&D spend are typical for clinical-stage biotechs, with valuation driven by clinical data and partnership prospects. Investors likely anticipate future catalysts from mid-to-late-stage trials or licensing deals.

Strategic Advantages And Outlook

IDEAYA's focus on synthetic lethality and biomarker-driven therapies provides a competitive edge in precision oncology. Partnerships with larger firms mitigate risk and enhance resource access. The outlook depends on clinical success, with near-term challenges including cash burn and trial execution. Long-term potential hinges on translating scientific innovation into approved therapies.

Sources

Company filings (10-K, 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