investorscraft@gmail.com

Intrinsic ValueIntensity Therapeutics, Inc. (INTS)

Previous Close$0.37
Intrinsic Value
Upside potential
Previous Close
$0.37

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

Intensity Therapeutics, Inc. is a clinical-stage biotechnology company focused on developing novel cancer therapies designed to stimulate the immune system to attack tumors. The company’s lead product candidate, INT230-6, is an intratumoral injection that combines a cytotoxic payload with immune system activators, aiming to induce systemic anti-tumor responses. Operating in the highly competitive oncology sector, Intensity Therapeutics targets solid tumors, a market with significant unmet medical needs and substantial commercial potential. The company’s approach differentiates it by leveraging localized drug delivery to minimize systemic toxicity while maximizing immune activation. Intensity Therapeutics positions itself as an innovator in immuno-oncology, though its early-stage status means it faces competition from established players with deeper pipelines and resources. Success hinges on clinical validation, regulatory milestones, and potential partnerships to advance its candidates.

Revenue Profitability And Efficiency

Intensity Therapeutics reported no revenue for the period, reflecting its pre-commercial stage. The company posted a net loss of $16.3 million, driven by R&D expenses as it advances its clinical programs. Operating cash flow was negative $15.2 million, underscoring the capital-intensive nature of biotech development. With no capital expenditures, the focus remains on funding trials and operational overhead.

Earnings Power And Capital Efficiency

The company’s diluted EPS of -$1.17 highlights its current lack of earnings power, typical for clinical-stage biotech firms. Capital efficiency is constrained by high R&D burn rates, with no near-term profitability expected. The absence of revenue streams necessitates continued reliance on financing activities to sustain operations and fund clinical progress.

Balance Sheet And Financial Health

Intensity Therapeutics held $2.6 million in cash and equivalents, with minimal debt of $138,000, suggesting a clean but tight liquidity position. The modest cash reserves relative to operating burn rates indicate potential near-term financing needs. Shareholder equity is likely under pressure given persistent losses and limited assets.

Growth Trends And Dividend Policy

Growth is entirely tied to clinical milestones, with no commercial traction yet. The company does not pay dividends, consistent with its focus on reinvesting all resources into R&D. Future value creation depends on successful trial outcomes, regulatory approvals, and eventual commercialization or partnership deals.

Valuation And Market Expectations

Market valuation likely reflects speculative optimism around INT230-6’s potential, tempered by high clinical and regulatory risks. Investors price in long-dated optionality, with no near-term cash flows to anchor valuation. The stock’s performance will hinge on data readouts and funding stability.

Strategic Advantages And Outlook

Intensity Therapeutics’ intratumoral approach offers a differentiated mechanism in immuno-oncology, but its early-stage pipeline and limited resources pose execution risks. The outlook depends on clinical success, strategic collaborations, and securing additional capital. Competitive pressures and high failure rates in oncology trials remain key challenges.

Sources

Company filings (10-K, CIK 0001567264)

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