investorscraft@gmail.com

Intrinsic ValueInnate Pharma S.A. (IPHA)

Previous Close$1.83
Intrinsic Value
Upside potential
Previous Close
$1.83

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 focused on developing innovative immunotherapies for cancer treatment. The company specializes in harnessing the innate immune system through monoclonal antibodies and other therapeutic approaches, targeting both solid tumors and hematological malignancies. Its pipeline includes proprietary and partnered programs, such as lacutamab (anti-KIR3DL2) and ANKET (antibody-based NK cell engager platform), positioning it in the competitive immuno-oncology sector. Innate Pharma collaborates with pharmaceutical leaders like Sanofi and AstraZeneca, leveraging its expertise in natural killer (NK) cell biology to advance novel treatments. The company operates in a high-growth but capital-intensive segment, where differentiation hinges on clinical efficacy and strategic partnerships. Despite being pre-revenue from commercialized products, its licensing agreements and milestone payments provide near-term funding while it progresses toward potential commercialization.

Revenue Profitability And Efficiency

Innate Pharma reported revenue of $12.6 million for the period, primarily derived from collaboration agreements and milestone payments. The company posted a net loss of $49.5 million, reflecting ongoing R&D investments and clinical trial expenses. Operating cash flow was negative at $6.9 million, while capital expenditures remained modest at $391,000, indicating a focus on conserving liquidity for core research activities.

Earnings Power And Capital Efficiency

The diluted EPS of -$0.61 underscores the company's pre-commercial stage, with earnings power currently constrained by high R&D costs. Capital efficiency is driven by strategic partnerships, which offset some expenses through non-dilutive funding. However, the absence of profitable operations necessitates continued external financing or collaboration revenue to sustain pipeline development.

Balance Sheet And Financial Health

Innate Pharma maintains a cash position of $66.4 million, providing a runway for near-term operations. Total debt stands at $31 million, resulting in a manageable leverage profile. The lack of dividends aligns with its growth-focused strategy, prioritizing reinvestment in clinical programs over shareholder returns.

Growth Trends And Dividend Policy

Growth is tied to clinical milestones and partnership expansions, with no near-term dividend expectations. The company’s trajectory depends on pipeline advancements, particularly lacutamab’s progress in cutaneous T-cell lymphoma. Licensing deals may augment revenue, but profitability remains contingent on successful commercialization, likely several years away.

Valuation And Market Expectations

The market values Innate Pharma based on its pipeline potential and partnerships, rather than current earnings. Investors anticipate catalysts from clinical data readouts and collaboration milestones, though volatility is inherent given the binary nature of biotech outcomes. The absence of recurring revenue streams tempers near-term valuation optimism.

Strategic Advantages And Outlook

Innate Pharma’s niche in NK cell engagers and differentiated assets like lacutamab provide a competitive edge. Partnerships with large pharma firms mitigate funding risks and validate its science. The outlook hinges on clinical success, with upside from regulatory approvals or additional collaborations. However, the path to profitability remains uncertain, requiring careful monitoring of trial progress and cash burn.

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