investorscraft@gmail.com

Intrinsic ValueImmatics N.V. (IMTX)

Previous Close$5.82
Intrinsic Value
Upside potential
Previous Close
$5.82

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

Immatics N.V. is a clinical-stage biopharmaceutical company focused on developing novel T-cell receptor (TCR)-based immunotherapies for the treatment of cancer. The company leverages its proprietary XCEPTOR and ACTengine platforms to identify and engineer TCRs that target tumor-specific antigens, aiming to enhance the immune system's ability to combat malignancies. Immatics operates in the highly competitive oncology sector, where its differentiated approach targets both solid and hematologic cancers, positioning it as a niche player in adoptive cell therapy. The company generates revenue primarily through collaborations, licensing agreements, and milestone payments from partners such as Bristol-Myers Squibb and Genmab. Its pipeline includes multiple preclinical and clinical-stage candidates, with a focus on high unmet medical needs. Immatics' strategic partnerships and proprietary technologies provide a foundation for long-term growth, though its market position remains contingent on clinical validation and commercialization success.

Revenue Profitability And Efficiency

Immatics reported revenue of $155.8 million for FY 2024, driven by collaboration agreements and milestone achievements. The company posted net income of $15.2 million, with diluted EPS of $0.14, reflecting improved profitability. Operating cash flow was negative at -$158.0 million, indicating significant investment in R&D and clinical trials, while capital expenditures totaled -$16.3 million, underscoring its capital-intensive growth phase.

Earnings Power And Capital Efficiency

The company's earnings power is currently constrained by its focus on clinical development, with profitability heavily reliant on milestone payments and partnerships. Capital efficiency remains a challenge due to high R&D spend, though its $236.7 million cash position provides runway for near-term operations. The absence of a dividend reflects reinvestment priorities in pipeline advancement.

Balance Sheet And Financial Health

Immatics maintains a solid liquidity position with $236.7 million in cash and equivalents, against total debt of $16.2 million, indicating low leverage. The balance sheet is robust enough to support ongoing clinical programs, though sustained negative cash flows may necessitate additional funding if milestones are delayed or partnerships do not materialize as expected.

Growth Trends And Dividend Policy

Growth is driven by clinical progress and partnership expansions, with no dividend payments as the company prioritizes reinvestment. The pipeline's advancement, particularly in TCR-based therapies, will be critical for future revenue diversification. Near-term trends depend on trial outcomes and collaboration milestones, with long-term potential tied to commercialization success.

Valuation And Market Expectations

The market likely values Immatics based on its clinical pipeline and partnership potential, rather than near-term earnings. The absence of recurring revenue streams and reliance on milestone payments introduce volatility. Investors may focus on data readouts and regulatory progress as key catalysts for revaluation.

Strategic Advantages And Outlook

Immatics' proprietary platforms and strategic collaborations provide a competitive edge in TCR-based therapies. The outlook hinges on clinical validation and scalability of its technologies. Success in late-stage trials could position the company as a leader in next-generation immunotherapies, though risks remain in execution and market adoption.

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