investorscraft@gmail.com

Intrinsic ValueLeap Therapeutics, Inc. (LPTX)

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

Leap Therapeutics, Inc. is a clinical-stage biotechnology company focused on developing targeted therapies for cancer treatment. The company’s core pipeline includes DKN-01, an anti-DKK1 monoclonal antibody, and TRX518, a GITR agonist, both designed to modulate immune responses in oncology. Leap operates in the highly competitive biopharmaceutical sector, where differentiation hinges on clinical efficacy and strategic partnerships. Its revenue model relies heavily on collaboration agreements, milestone payments, and potential future royalties, positioning it as a development-focused entity with high-risk, high-reward potential. The company’s market position is characterized by its niche focus on immuno-oncology, a rapidly evolving field with significant unmet medical needs. Leap’s ability to advance its candidates through clinical trials and secure funding or partnerships will be critical to its long-term viability.

Revenue Profitability And Efficiency

Leap Therapeutics reported no revenue for the period, reflecting its pre-commercial stage. The company posted a net loss of $67.6 million, driven by R&D expenses and operational costs. With negative operating cash flow of $60.3 million and no capital expenditures, Leap’s financials underscore its heavy reliance on external funding to sustain clinical development and operations.

Earnings Power And Capital Efficiency

The company’s diluted EPS of -$1.81 highlights its current lack of earnings power. Leap’s capital efficiency is constrained by its clinical-stage status, with resources primarily allocated to advancing its pipeline. The absence of revenue-generating products necessitates continued capital raises or partnerships to fund operations.

Balance Sheet And Financial Health

Leap Therapeutics held $47.2 million in cash and equivalents, with minimal total debt of $266,000, indicating a relatively clean balance sheet. However, its cash position may require replenishment given the substantial operating cash burn. The company’s financial health hinges on its ability to secure additional funding or achieve developmental milestones.

Growth Trends And Dividend Policy

As a clinical-stage biotech, Leap’s growth is tied to pipeline progress rather than historical financial trends. The company does not pay dividends, consistent with its focus on reinvesting all available capital into R&D. Future growth potential depends on successful trial outcomes and strategic collaborations.

Valuation And Market Expectations

Leap’s valuation is speculative, driven by investor sentiment around its clinical programs. The market likely prices in potential upside from pipeline successes, though the absence of revenue introduces significant uncertainty. Shareholder returns are contingent on clinical and regulatory achievements.

Strategic Advantages And Outlook

Leap’s strategic advantages lie in its focused immuno-oncology pipeline and potential for disruptive therapies. The outlook remains highly uncertain, dependent on clinical data and funding. Success in trials or partnerships could unlock value, while setbacks may necessitate further dilution or restructuring.

Sources

Company filings, CIK 0001509745

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