investorscraft@gmail.com

Intrinsic ValueIO Biotech, Inc. (IOBT)

Previous Close$0.29
Intrinsic Value
Upside potential
Previous Close
$0.29

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

IO Biotech, Inc. is a clinical-stage biopharmaceutical company focused on developing novel immunotherapies for cancer treatment. The company leverages its proprietary T-win technology platform to design therapies that activate the immune system to target and eliminate tumor cells. Operating in the highly competitive oncology sector, IO Biotech aims to differentiate itself through its innovative approach to immune modulation, targeting both direct tumor killing and immune system activation. The company's lead candidates, including IO102-IO103, are in mid-to-late-stage clinical trials, positioning it as a potential disruptor in immuno-oncology. With no commercialized products, IO Biotech's revenue model relies heavily on funding from partnerships, grants, and equity offerings to sustain its R&D efforts. The biotech landscape demands significant capital and regulatory expertise, placing IO Biotech among emerging players striving to advance transformative therapies in a market dominated by larger pharmaceutical firms.

Revenue Profitability And Efficiency

IO Biotech reported no revenue for the period, reflecting its pre-commercial stage. The company posted a net loss of $95.5 million, with an EPS of -$1.45, underscoring the high costs associated with clinical development. Operating cash flow was negative at $82.3 million, while capital expenditures were minimal at $44,000, indicating that most expenditures are directed toward R&D rather than infrastructure.

Earnings Power And Capital Efficiency

The absence of revenue highlights IO Biotech's reliance on external funding to sustain operations. The substantial net loss and negative operating cash flow emphasize the capital-intensive nature of biotech R&D. With no current earnings power, the company’s ability to advance its pipeline hinges on successful clinical outcomes and securing additional financing.

Balance Sheet And Financial Health

IO Biotech held $60 million in cash and equivalents, providing limited runway given its high burn rate. Total debt stood at $1.9 million, suggesting a relatively clean balance sheet. However, the company’s financial health is precarious without recurring revenue, necessitating future capital raises to fund ongoing trials and operations.

Growth Trends And Dividend Policy

As a clinical-stage biotech, IO Biotech’s growth is tied to pipeline progression, with no dividends issued. The company’s value will hinge on clinical milestones, regulatory approvals, and potential partnerships. Investors should expect continued losses until commercialization, with growth prospects dependent on successful trial outcomes and market adoption of its therapies.

Valuation And Market Expectations

The market likely values IO Biotech based on its pipeline potential rather than current financials. With no revenue and significant losses, traditional valuation metrics are inapplicable. Investor sentiment will be driven by clinical updates, competitor developments, and broader trends in immuno-oncology.

Strategic Advantages And Outlook

IO Biotech’s T-win platform and focus on dual-mechanism immunotherapies provide a differentiated approach in oncology. However, the path to commercialization is fraught with regulatory and competitive risks. The outlook remains speculative, contingent on clinical success, funding sustainability, and the ability to navigate a complex biotech landscape.

Sources

10-K filing, company disclosures

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