investorscraft@gmail.com

Intrinsic ValueMedicenna Therapeutics Corp. (MDNA.TO)

Previous Close$0.88
Intrinsic Value
Upside potential
Previous Close
$0.88

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Medicenna Therapeutics Corp. is a clinical-stage biotechnology company specializing in the development of novel immunotherapies for cancer and autoimmune diseases. Its core focus lies in its proprietary Superkines and BiSKITs platforms, which engineer cytokines to enhance therapeutic efficacy. The company’s lead candidate, MDNA55, targets recurrent glioblastoma, while MDNA11 and MDNA209 explore IL-2 modulation for oncology and autoimmune applications, respectively. Medicenna operates in the highly competitive immuno-oncology sector, where it differentiates itself through precision cytokine engineering. Unlike traditional cytokine therapies, its Superkines are designed to minimize toxicity while maximizing immune activation, addressing unmet needs in hard-to-treat cancers. The company’s pipeline also includes MDNA413 and MDNA132, broadening its potential in solid tumors. With no commercialized products yet, Medicenna’s revenue model relies on strategic partnerships, grants, and future licensing deals. Its market position hinges on clinical validation, with Phase IIb data for MDNA55 positioning it as a potential disruptor in glioblastoma treatment. The company’s asset-light approach and focus on high-value indications underscore its long-term potential in targeted immunotherapy.

Revenue Profitability And Efficiency

Medicenna reported no revenue in FY2024, reflecting its pre-commercial stage. The company posted a net loss of CAD 25.5 million, with an EPS of -CAD 0.37, driven by R&D expenses for its clinical programs. Operating cash flow was negative CAD 16.3 million, consistent with its focus on advancing pipeline candidates. Capital expenditures were negligible, indicating a lean operational model reliant on external funding.

Earnings Power And Capital Efficiency

With no commercial revenue, Medicenna’s earnings power is contingent on clinical milestones and partnerships. The company’s capital efficiency is underscored by its targeted R&D spend, prioritizing high-potential assets like MDNA55 and MDNA11. Its cash burn rate aligns with typical biotech development timelines, though further funding will be required to advance late-stage trials.

Balance Sheet And Financial Health

Medicenna’s balance sheet shows CAD 17.0 million in cash and equivalents, providing a limited runway. The absence of debt is a positive, but the company’s financial health depends on securing additional capital or partnerships to sustain operations beyond the near term. Equity financing or strategic collaborations are likely avenues to bridge funding gaps.

Growth Trends And Dividend Policy

Growth hinges on clinical progress, particularly for MDNA55 in glioblastoma and MDNA11 in immuno-oncology. The company does not pay dividends, reinvesting all resources into R&D. Near-term catalysts include Phase IIb data readouts and potential partnership announcements, which could drive valuation upside.

Valuation And Market Expectations

The market values Medicenna at CAD 81.3 million, reflecting high-risk, high-reward expectations for its pipeline. A beta of 2.08 indicates significant volatility, typical of clinical-stage biotechs. Investors likely price in binary outcomes tied to clinical success or failure, with limited near-term revenue visibility.

Strategic Advantages And Outlook

Medicenna’s differentiated cytokine engineering platform and focused pipeline provide strategic advantages in niche oncology indications. The outlook depends on clinical validation, with MDNA55’s potential in glioblastoma representing a key inflection point. Success could attract partnership interest, while setbacks may necessitate pipeline reprioritization. The company’s long-term viability hinges on translating preclinical promise into therapeutic breakthroughs.

Sources

Company filings, TSX disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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