investorscraft@gmail.com

Intrinsic ValueImmunoGen, Inc. (IMU.DE)

Previous Close5.17
Intrinsic Value
Upside potential
Previous Close
5.17

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

ImmunoGen, Inc. is a clinical-stage biotechnology company specializing in the development of antibody-drug conjugate (ADC) therapies for cancer treatment. The company focuses on precision oncology, leveraging its proprietary ADC technology to target specific tumor antigens, such as folate-receptor alpha (FRa) and CD123. Its lead candidate, mirvetuximab soravtansine, is in Phase III trials for platinum-resistant ovarian cancer, while pivekimab sunirine targets acute myeloid leukemia in Phase II. ImmunoGen operates in the highly competitive oncology sector, where differentiation hinges on clinical efficacy and safety profiles. The company has established strategic collaborations with major pharmaceutical firms, including Roche, Amgen, and Novartis, to expand its pipeline and commercial reach. Despite being pre-revenue from product sales, its partnership-driven model provides non-dilutive funding and validation of its technology platform. ImmunoGen’s market position is underpinned by its expertise in ADC development, though it faces significant competition from established players and emerging biotechs. Success hinges on clinical milestones, regulatory approvals, and the ability to secure additional partnerships or licensing deals.

Revenue Profitability And Efficiency

In FY 2022, ImmunoGen reported revenue of €108.8 million, primarily from collaboration agreements, reflecting its reliance on partnership funding. The company posted a net loss of €222.9 million, with an EPS of -€1.08, indicative of high R&D expenditures typical for clinical-stage biotechs. Operating cash flow was negative at €229.8 million, driven by ongoing clinical trial costs and preclinical program investments. Capital expenditures were minimal at €1.4 million, suggesting a lean operational model focused on R&D rather than infrastructure.

Earnings Power And Capital Efficiency

ImmunoGen’s earnings power remains constrained by its pre-commercial status, with profitability dependent on successful clinical outcomes and future commercialization. The company’s capital efficiency is challenged by high burn rates, as evidenced by negative operating cash flow. However, its collaboration revenue provides interim funding, mitigating reliance on equity raises. The lack of significant capital expenditures underscores a asset-light approach, prioritizing pipeline advancement over fixed investments.

Balance Sheet And Financial Health

ImmunoGen’s balance sheet shows €275.1 million in cash and equivalents, providing a runway to fund operations amid ongoing losses. Total debt is modest at €15.2 million, indicating low leverage. The company’s financial health hinges on its ability to extend its cash reserves through partnerships, milestone payments, or additional financing, given its negative cash flow and reliance on external funding.

Growth Trends And Dividend Policy

Growth is tied to clinical progress, with key catalysts including Phase III data for mirvetuximab and Phase II updates for pivekimab. The company does not pay dividends, reinvesting all resources into R&D. Future revenue growth will depend on regulatory approvals and commercialization efforts, though near-term trends remain uncertain given the binary nature of clinical trials.

Valuation And Market Expectations

With a market cap of €1.14 billion, ImmunoGen’s valuation reflects investor optimism around its ADC pipeline and partnership potential. The beta of 1.17 suggests higher volatility, aligning with its clinical-stage profile. Market expectations are closely tied to upcoming trial results, which could significantly impact valuation given the high-risk, high-reward nature of oncology drug development.

Strategic Advantages And Outlook

ImmunoGen’s strategic advantages lie in its ADC expertise and collaborative partnerships, which de-risk development and provide funding. The outlook remains speculative, contingent on clinical success and regulatory milestones. Near-term challenges include trial execution and cash management, while long-term potential hinges on converting its pipeline into commercialized therapies. The company’s ability to secure additional partnerships or licensing deals will be critical to sustaining momentum.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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