investorscraft@gmail.com

Intrinsic Value of Immunocore Holdings plc (IMCR)

Previous Close$35.02
Intrinsic Value
Upside potential
Previous Close
$35.02

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

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.

Revenue Profitability And Efficiency

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.

Earnings Power And Capital Efficiency

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.

Balance Sheet And Financial Health

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.

Growth Trends And Dividend Policy

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.

Valuation And Market Expectations

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.

Strategic Advantages And Outlook

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.

Sources

Company filings, 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