investorscraft@gmail.com

Intrinsic ValueCentury Therapeutics, Inc. (IPSC)

Previous Close$1.90
Intrinsic Value
Upside potential
Previous Close
$1.90

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

Century Therapeutics, Inc. operates in the biotechnology sector, focusing on the development of allogeneic, iPSC-derived cell therapies for cancer treatment. The company leverages induced pluripotent stem cell (iPSC) technology to create engineered immune cells, such as CAR-T and CAR-NK therapies, designed to target hematologic malignancies and solid tumors. Its platform aims to overcome limitations of autologous therapies by offering scalable, off-the-shelf solutions with enhanced persistence and potency. Century Therapeutics positions itself as an innovator in next-generation cell therapies, competing with established biotech firms and smaller biopharma players. The company’s revenue model primarily relies on strategic collaborations, licensing agreements, and potential future commercialization of its pipeline candidates. Its market position is bolstered by proprietary technology and partnerships, though clinical validation remains critical for long-term success.

Revenue Profitability And Efficiency

Century Therapeutics reported revenue of $6.6 million for the period, primarily from collaborations, while net losses stood at $126.6 million, reflecting heavy R&D investments. The diluted EPS of -$1.61 underscores the pre-commercial stage of its pipeline. Operating cash flow was -$110.1 million, with minimal capital expenditures, indicating a focus on advancing clinical programs rather than infrastructure.

Earnings Power And Capital Efficiency

The company’s negative earnings and cash flow highlight its reliance on external funding to sustain operations. Capital efficiency is constrained by high R&D costs, typical of clinical-stage biotech firms. Century’s ability to advance its pipeline while managing burn rate will be pivotal in attracting further investment or partnership deals.

Balance Sheet And Financial Health

Century Therapeutics holds $58.4 million in cash and equivalents against $53.8 million in total debt, suggesting a tight liquidity position. With an annual cash burn exceeding $110 million, the company may require additional financing in the near term to support its clinical programs and operational needs.

Growth Trends And Dividend Policy

As a pre-revenue biotech, Century’s growth hinges on clinical milestones and pipeline progression. No dividends are paid, consistent with its focus on reinvesting capital into R&D. Future revenue growth will depend on successful trial outcomes and commercialization efforts.

Valuation And Market Expectations

The market likely values Century Therapeutics based on its technology potential and pipeline prospects rather than current financials. Investor sentiment will be driven by clinical data readouts, partnership announcements, and broader trends in cell therapy innovation.

Strategic Advantages And Outlook

Century’s iPSC platform offers differentiation in scalability and consistency, but clinical success is unproven. Partnerships and pipeline advancements could enhance its position, though funding needs and competitive pressures pose risks. The outlook remains speculative pending further data from ongoing trials.

Sources

Company filings, CIK 0001850119

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