investorscraft@gmail.com

Intrinsic ValueiTeos Therapeutics, Inc. (ITOS)

Previous Close$0.00
Intrinsic Value
Upside potential
Previous Close
$0.00

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

iTeos Therapeutics, Inc. is a clinical-stage biopharmaceutical company focused on developing next-generation immuno-oncology therapies. The company leverages its expertise in tumor immunology to design novel therapeutics targeting immune checkpoints and immunosuppressive pathways. Its lead candidates, including EOS-448 and inupadenant, aim to enhance anti-tumor immune responses, positioning iTeos in the competitive but high-growth oncology market. The firm collaborates with industry leaders like GSK to accelerate development and commercialization, enhancing its credibility and resource access. iTeos operates in a sector where innovation and clinical validation are critical, competing with larger players but differentiating through its specialized pipeline and strategic partnerships. The company’s revenue primarily stems from collaboration agreements, reflecting a milestone-driven model common in biotech. Its market position hinges on successful clinical outcomes and the ability to advance its candidates through regulatory milestones.

Revenue Profitability And Efficiency

In FY 2024, iTeos reported revenue of $35 million, primarily from collaboration agreements, while net income stood at -$134.4 million, reflecting heavy R&D investments. The diluted EPS of -$3.32 underscores the company’s pre-commercial stage, with operating cash flow at -$98.2 million. Capital expenditures were modest at -$1.6 million, indicating a focus on clinical development over physical infrastructure.

Earnings Power And Capital Efficiency

iTeos’s negative earnings and cash flow highlight its reliance on external funding to sustain operations. The company’s capital efficiency is constrained by high R&D costs, typical for clinical-stage biotech firms. Its ability to monetize pipeline assets through partnerships, such as the GSK collaboration, provides non-dilutive funding but does not yet offset operational losses.

Balance Sheet And Financial Health

As of FY 2024, iTeos held $142.1 million in cash and equivalents, with total debt at $5.1 million, suggesting a strong liquidity position relative to liabilities. The low debt level reduces financial risk, but the company’s cash burn rate necessitates careful capital management to fund operations until key milestones are achieved.

Growth Trends And Dividend Policy

iTeos is in a high-growth phase, prioritizing pipeline advancement over profitability. The company does not pay dividends, reinvesting all resources into R&D. Growth prospects depend on clinical trial outcomes and partnership expansions, with potential upside from successful drug approvals or licensing deals.

Valuation And Market Expectations

The market values iTeos based on its pipeline potential rather than current earnings. Negative profitability metrics are typical for pre-revenue biotech firms, with investor focus on clinical progress and partnership announcements. Valuation hinges on binary events like trial results or regulatory updates.

Strategic Advantages And Outlook

iTeos’s strategic advantages include its immuno-oncology expertise and collaborations with established players like GSK. The outlook depends on clinical success and the ability to secure additional funding or partnerships. Near-term risks include trial failures, while long-term potential lies in bringing novel therapies to market.

Sources

10-K filing, company 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