investorscraft@gmail.com

Intrinsic ValueImmix Biopharma, Inc. (IMMX)

Previous Close$5.83
Intrinsic Value
Upside potential
Previous Close
$5.83

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

Immix Biopharma, Inc. is a clinical-stage biopharmaceutical company focused on developing novel therapies for oncology and inflammatory diseases. The company leverages its proprietary Tissue-Specific Therapeutics (TSTx) platform to create targeted treatments designed to improve efficacy while minimizing systemic toxicity. Operating in the highly competitive biotech sector, Immix Biopharma aims to address unmet medical needs in niche therapeutic areas, positioning itself as an innovator in precision medicine. Its lead candidates target solid tumors and autoimmune disorders, reflecting a strategic focus on high-value indications with significant market potential. The company's revenue model is primarily driven by clinical development milestones, potential licensing agreements, and future commercialization of its pipeline assets. With no approved products yet, Immix Biopharma remains in the pre-revenue stage, relying on funding from equity offerings and collaborations to advance its research. Its market position hinges on successful clinical validation and differentiation from established oncology and immunology players.

Revenue Profitability And Efficiency

Immix Biopharma reported no revenue for the period, reflecting its pre-commercial stage. The company posted a net loss of $21.6 million, with diluted EPS of -$0.76, underscoring heavy R&D investments. Operating cash flow was negative at $14.6 million, while capital expenditures totaled $1.2 million, indicating sustained investment in clinical programs and platform development.

Earnings Power And Capital Efficiency

The company's earnings power remains constrained by its developmental focus, with no near-term profitability expected. Capital efficiency is directed toward advancing its pipeline, with R&D spend likely dominating financial metrics until clinical milestones are achieved. The negative EPS and operating cash flow highlight the capital-intensive nature of biopharmaceutical development.

Balance Sheet And Financial Health

Immix Biopharma holds $17.7 million in cash and equivalents, providing a limited runway for operations. Total debt is modest at $1.1 million, suggesting low leverage but also limited financial flexibility. The balance sheet reflects a typical early-stage biotech profile, with liquidity dependent on additional funding rounds or partnership deals to sustain operations.

Growth Trends And Dividend Policy

Growth is entirely pipeline-dependent, with no commercial traction yet. The company does not pay dividends, consistent with its pre-revenue status and focus on reinvesting all available capital into R&D. Future growth hinges on clinical progress, regulatory approvals, and eventual commercialization of its therapeutic candidates.

Valuation And Market Expectations

Valuation is speculative, driven by clinical potential rather than fundamentals. Market expectations are tied to pipeline advancements, with investors pricing in long-term therapeutic success. The absence of revenue and negative earnings make traditional valuation metrics inapplicable, placing emphasis on milestone-driven sentiment.

Strategic Advantages And Outlook

Immix Biopharma's strategic advantage lies in its TSTx platform, which could differentiate its therapies in targeted oncology and immunology. The outlook remains high-risk, contingent on clinical data and funding sustainability. Success in mid-to-late-stage trials or partnerships would be critical inflection points for the company's trajectory.

Sources

SEC filings (10-K), company press releases

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