investorscraft@gmail.com

Intrinsic ValueImmunome, Inc. (IMNM)

Previous Close$24.62
Intrinsic Value
Upside potential
Previous Close
$24.62

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

Immunome, Inc. is a biotechnology company focused on the discovery and development of novel antibody-based therapeutics targeting cancer and infectious diseases. The company leverages its proprietary Discovery Engine to identify and validate antibodies with high therapeutic potential, aiming to address unmet medical needs in oncology and immunology. Immunome operates in a highly competitive biopharmaceutical sector, where innovation and speed to market are critical for success. Its pipeline includes preclinical and early-stage clinical candidates, positioning it as an emerging player in the antibody therapeutics space. The company's revenue model is primarily driven by collaborations, licensing agreements, and potential milestone payments from partners, supplemented by grant funding. Immunome's strategic focus on leveraging its proprietary platform to accelerate drug discovery differentiates it from traditional biotech firms, though its market position remains early-stage relative to established competitors.

Revenue Profitability And Efficiency

Immunome reported revenue of $9.0 million for the period, primarily from collaborations and grants. The company posted a net loss of $293.0 million, reflecting significant R&D investments and operational expenses. Diluted EPS stood at -$5.00, underscoring the early-stage nature of its business. Operating cash flow was -$110.8 million, while capital expenditures totaled -$7.2 million, indicating heavy investment in pipeline development.

Earnings Power And Capital Efficiency

Immunome's earnings power is currently constrained by its preclinical and early-stage clinical pipeline, with no commercialized products generating recurring revenue. The company's capital efficiency is challenged by high R&D spend relative to its revenue base, though its proprietary platform may yield long-term value if successfully leveraged for partnerships or asset advancement.

Balance Sheet And Financial Health

Immunome maintains a solid liquidity position with $143.4 million in cash and equivalents, providing runway for ongoing operations. Total debt is modest at $4.8 million, resulting in a strong net cash position. The balance sheet reflects a typical early-stage biotech profile, with substantial equity financing supporting R&D activities.

Growth Trends And Dividend Policy

As a development-stage company, Immunome does not pay dividends, reinvesting all capital into pipeline advancement. Growth will depend on clinical progress, partnership deals, and potential licensing opportunities. The company's ability to advance candidates into later-stage trials or secure additional collaborations will be key drivers of future valuation.

Valuation And Market Expectations

Market expectations for Immunome reflect its early-stage pipeline, with valuation primarily driven by clinical milestones and partnership potential rather than near-term financial metrics. The significant net loss and negative EPS align with investor expectations for a preclinical/clinical-stage biotech investing heavily in R&D.

Strategic Advantages And Outlook

Immunome's proprietary Discovery Engine provides a differentiated approach to antibody discovery, potentially accelerating therapeutic development. The outlook depends on clinical validation of its pipeline candidates and ability to secure strategic partnerships. Near-term catalysts include preclinical data readouts and progress toward IND filings, while long-term success hinges on translational execution.

Sources

Company SEC filings (10-K, 10-Q), 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