investorscraft@gmail.com

Intrinsic ValueMacroGenics, Inc. (MGNX)

Previous Close$1.59
Intrinsic Value
Upside potential
Previous Close
$1.59

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

MacroGenics, Inc. is a biopharmaceutical company focused on developing and commercializing innovative antibody-based therapeutics for cancer treatment. The company leverages its proprietary technology platforms, including DART® and TRIDENT®, to create next-generation immunotherapies targeting complex tumor biology. MacroGenics operates in the highly competitive oncology sector, where its differentiated pipeline aims to address unmet medical needs in hematologic malignancies and solid tumors. The company generates revenue through strategic collaborations, licensing agreements, and milestone payments from partners, while advancing its proprietary candidates like lorigerlimab and enoblituzumab. MacroGenics positions itself as a nimble, science-driven player, balancing internal R&D with external partnerships to mitigate financial risk. Its market position hinges on clinical execution and the ability to demonstrate superior efficacy or safety profiles in targeted indications.

Revenue Profitability And Efficiency

MacroGenics reported $150.0 million in revenue for FY 2024, primarily driven by collaboration agreements and milestone achievements. The company posted a net loss of $67.0 million, reflecting ongoing R&D investments in its clinical pipeline. Operating cash flow was negative $68.4 million, with capital expenditures of $3.7 million, indicating a focus on conserving liquidity for core research activities.

Earnings Power And Capital Efficiency

The diluted EPS of -$1.07 underscores the company's pre-commercial stage, with earnings power contingent on clinical progress and partnership monetization. Capital efficiency metrics remain pressured by high R&D intensity, though collaboration revenues provide partial offset. The absence of commercialized products limits near-term earnings visibility, placing emphasis on pipeline derisking.

Balance Sheet And Financial Health

MacroGenics maintains $182.8 million in cash and equivalents against $37.5 million of total debt, suggesting a manageable leverage position. The liquidity position appears adequate to fund near-term operations, but may require additional financing or partnership deals to sustain development programs beyond 2024 given current cash burn rates.

Growth Trends And Dividend Policy

Growth prospects hinge on clinical trial outcomes and regulatory milestones, with no near-term dividend expectations (dividend per share: $0). The company's trajectory will likely be event-driven, with inflection points tied to data readouts and potential partnership expansions in its immuno-oncology pipeline.

Valuation And Market Expectations

Market valuation reflects the binary nature of clinical-stage biotech, with implied expectations for pipeline success. Current metrics suggest investors are pricing in intermediate-term clinical catalysts rather than near-term profitability, given the company's developmental focus.

Strategic Advantages And Outlook

MacroGenics' technology platforms and targeted oncology focus provide differentiation, though execution risk remains elevated. The outlook depends on clinical data, partnership execution, and the ability to advance assets toward commercialization. Near-term priorities include optimizing resource allocation across pipeline candidates while maintaining financial flexibility.

Sources

Company 10-K, CIK 0001125345

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