Previous Close | $35.02 |
Intrinsic Value | $1,555.71 |
Upside potential | +4,342% |
Data is not available at this time.
Immunocore Holdings plc operates in the biotechnology sector, specializing in the development of novel T-cell receptor (TCR) therapies for cancer, infectious diseases, and autoimmune conditions. The company’s core revenue model is driven by strategic collaborations, licensing agreements, and milestone payments from partners, alongside potential future product sales. Its lead asset, tebentafusp, is the first TCR therapeutic approved for metastatic uveal melanoma, positioning Immunocore as a pioneer in TCR-based oncology treatments. The company’s innovative platform leverages its proprietary ImmTAC technology, which redirects the immune system to target and destroy diseased cells with high specificity. Immunocore competes in the highly competitive immuno-oncology space, where it differentiates itself through its unique TCR approach, targeting intracellular antigens that are inaccessible to conventional antibody therapies. The company’s partnerships with major pharmaceutical firms, including Genentech and GlaxoSmithKline, underscore its credibility and potential for long-term growth. Immunocore’s market position is further strengthened by its expanding pipeline, which includes multiple clinical-stage candidates addressing unmet medical needs in solid tumors and infectious diseases.
Immunocore reported revenue of $310.2 million for FY 2024, primarily derived from collaboration agreements and milestone achievements. Despite this revenue growth, the company posted a net loss of $51.1 million, reflecting ongoing R&D investments and commercialization efforts. Operating cash flow was positive at $26.1 million, while capital expenditures totaled $5.2 million, indicating disciplined spending relative to its cash position.
The company’s diluted EPS stood at -$1.02, underscoring its current earnings challenges as it scales its operations. Immunocore’s capital efficiency is supported by its strong cash reserves and strategic partnerships, which provide non-dilutive funding for pipeline development. The balance between R&D investment and revenue generation will be critical to achieving profitability in the coming years.
Immunocore maintains a robust balance sheet with $455.7 million in cash and equivalents, providing a solid liquidity cushion. Total debt of $432.7 million reflects financing activities to support growth, but the company’s cash position suggests manageable leverage. The absence of dividends aligns with its focus on reinvesting capital into R&D and commercialization efforts.
Immunocore’s growth is driven by its expanding clinical pipeline and the commercialization of tebentafusp. The company does not pay dividends, prioritizing reinvestment in innovation and market expansion. Future revenue growth will hinge on successful clinical trials, regulatory approvals, and partnership milestones, with potential upside from additional indications for its lead asset.
The market values Immunocore based on its pioneering TCR technology and potential for disruptive therapies. Investors anticipate long-term value creation from its pipeline, though near-term profitability remains uncertain. The company’s valuation reflects both its scientific promise and the inherent risks of biotech development.
Immunocore’s strategic advantages include its proprietary ImmTAC platform, strong partnerships, and first-mover status in TCR therapeutics. The outlook is positive, with multiple catalysts from clinical progress and commercialization efforts. However, execution risks and competitive pressures in immuno-oncology remain key challenges. Success will depend on delivering clinical milestones and expanding its therapeutic reach.
Company filings, investor presentations
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |