investorscraft@gmail.com

Intrinsic ValueImunon, Inc. (IMNN)

Previous Close$3.32
Intrinsic Value
Upside potential
Previous Close
$3.32

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

Imunon, Inc. is a clinical-stage biotechnology company focused on developing novel immunotherapies and next-generation vaccines. The company leverages its proprietary platform, TheraPlas, to create DNA-based treatments targeting cancer and infectious diseases. Operating in the highly competitive biopharmaceutical sector, Imunon aims to differentiate itself through its innovative approach to activating the immune system, positioning it as a potential disruptor in oncology and vaccine development. The company's pipeline includes candidates for ovarian cancer and COVID-19, reflecting its dual focus on oncology and infectious diseases. Despite being pre-revenue, Imunon's technology has attracted attention for its potential to address unmet medical needs, though it faces significant competition from established players and other emerging biotech firms. The company's success hinges on clinical trial outcomes and its ability to secure regulatory approvals and commercialization partnerships.

Revenue Profitability And Efficiency

Imunon remains a pre-revenue company as of FY 2024, with no reported revenue. The company reported a net loss of $18.6 million, reflecting its ongoing investment in clinical development and research. Operating cash flow was negative at $18.9 million, while capital expenditures were minimal at $29,541, indicating that the majority of expenditures are directed toward R&D and operational costs rather than physical assets.

Earnings Power And Capital Efficiency

The company's diluted EPS of -$1.72 underscores its current lack of earnings power, typical of clinical-stage biotech firms. With no revenue streams, Imunon's capital efficiency is primarily measured by its ability to advance its pipeline. The negative cash flow highlights the company's reliance on external funding to sustain operations and progress its clinical programs.

Balance Sheet And Financial Health

Imunon's balance sheet shows $5.9 million in cash and equivalents, which may necessitate additional financing in the near term given its cash burn rate. Total debt stands at $1.1 million, a relatively modest figure, but the company's financial health is constrained by its lack of revenue and dependence on equity raises or partnerships to fund ongoing operations.

Growth Trends And Dividend Policy

As a clinical-stage company, Imunon's growth is tied to pipeline advancements rather than financial metrics. The company does not pay dividends, consistent with its focus on reinvesting all available resources into R&D. Future growth will depend on successful clinical trials, regulatory milestones, and potential licensing or collaboration agreements.

Valuation And Market Expectations

Imunon's valuation is driven by speculative potential rather than current financial performance. Market expectations are closely tied to clinical progress, with investors anticipating positive trial results or partnerships that could unlock value. The absence of revenue and earnings makes traditional valuation metrics less applicable, placing greater emphasis on pipeline potential and technological differentiation.

Strategic Advantages And Outlook

Imunon's strategic advantage lies in its TheraPlas platform, which offers a unique approach to immunotherapy. However, the outlook remains uncertain pending clinical validation and funding stability. Near-term catalysts include trial readouts and potential partnerships, while long-term success hinges on commercialization and market adoption of its therapies.

Sources

10-K filing, company investor relations

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