investorscraft@gmail.com

Intrinsic ValueInnate Pharma S.A. (IPH.PA)

Previous Close1.55
Intrinsic Value
Upside potential
Previous Close
1.55

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

Innate Pharma S.A. is a clinical-stage biotechnology company specializing in the discovery and development of therapeutic antibodies for oncology and inflammatory diseases. The company's revenue model is primarily driven by strategic collaborations, licensing agreements, and milestone payments from partners such as AstraZeneca, Sanofi, and Novo Nordisk. Its pipeline includes promising candidates like Lacutamab (IPH4102) for T-cell lymphomas and Monalizumab, an immune checkpoint inhibitor in Phase III trials for solid tumors. Operating in the highly competitive biotech sector, Innate Pharma focuses on immuno-oncology, leveraging its expertise in natural killer (NK) cell biology to develop novel therapies. The company's market position is bolstered by its proprietary antibody platforms and partnerships with major pharmaceutical firms, though it remains dependent on clinical success and external funding to sustain operations. With a diversified pipeline targeting multiple high-need indications, Innate Pharma aims to carve a niche in the rapidly evolving cancer immunotherapy landscape.

Revenue Profitability And Efficiency

Innate Pharma reported revenue of €12.6 million, primarily from collaborations, but posted a net loss of €49.5 million, reflecting the high costs of clinical development. Operating cash flow was negative at €6.9 million, with capital expenditures minimal at €0.4 million, indicating a focus on conserving liquidity. The company's financials underscore the capital-intensive nature of biotech R&D, with profitability contingent on pipeline advancements.

Earnings Power And Capital Efficiency

The diluted EPS of -€0.61 highlights the company's current earnings challenges, typical of pre-revenue biotech firms. Innate Pharma's capital efficiency is constrained by its reliance on external funding, though its €66.4 million cash reserve provides near-term runway. Strategic partnerships mitigate some financial risk, but sustained losses emphasize the need for successful clinical outcomes to unlock value.

Balance Sheet And Financial Health

Innate Pharma maintains a modest balance sheet with €66.4 million in cash and equivalents against €31.0 million in total debt, suggesting adequate liquidity for near-term operations. However, the absence of dividend payouts and persistent net losses reflect its developmental stage. The company's financial health hinges on securing additional funding or partnership milestones to support its pipeline.

Growth Trends And Dividend Policy

Growth is tied to clinical progress, with key catalysts including Phase II/III data readouts for Lacutamab and Monalizumab. The company does not pay dividends, reinvesting all resources into R&D. Future revenue potential depends on licensing deals and commercialization of its lead candidates, though near-term losses are expected to persist.

Valuation And Market Expectations

With a market cap of €180.8 million and a beta of 0.94, Innate Pharma is viewed as a high-risk, high-reward play. Investors likely price in optimism around its immuno-oncology pipeline, but volatility persists due to binary clinical outcomes. The valuation reflects speculative growth prospects rather than current fundamentals.

Strategic Advantages And Outlook

Innate Pharma's strengths lie in its niche focus on NK cell biology and partnerships with industry leaders. The outlook depends on clinical success, particularly for Monalizumab and Lacutamab, which could attract further collaboration interest. Near-term challenges include cash burn and competition, but breakthroughs may position the company as an attractive acquisition target or standalone innovator.

Sources

Company filings, Bloomberg

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