investorscraft@gmail.com

Intrinsic ValueMonopar Therapeutics Inc. (MNPR)

Previous Close$60.38
Intrinsic Value
Upside potential
Previous Close
$60.38

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

Monopar Therapeutics Inc. is a clinical-stage biopharmaceutical company focused on developing innovative therapeutics for cancer and other serious diseases. The company's pipeline includes novel radiopharmaceuticals and targeted therapies, with its lead candidate, MNPR-101, being evaluated for advanced cancers. Monopar operates in the highly competitive oncology sector, where differentiation hinges on clinical efficacy and safety. Its revenue model relies on strategic partnerships, licensing agreements, and potential commercialization of its pipeline assets, positioning it as a niche player in precision medicine. The company targets unmet medical needs, leveraging its expertise in radiopharmaceuticals to carve out a specialized market presence. With no approved products, Monopar's valuation is heavily tied to clinical milestones and investor confidence in its R&D capabilities.

Revenue Profitability And Efficiency

Monopar reported no revenue for the period, reflecting its pre-commercial stage. The net loss of approximately $15.6 billion underscores significant R&D expenditures and operational costs. With negative diluted EPS of -411.23, the company’s financials highlight its reliance on external funding to sustain operations. Operating cash flow was negative at -$6.4 million, indicating ongoing cash burn without offsetting income streams.

Earnings Power And Capital Efficiency

Monopar’s lack of earnings power is evident from its substantial net loss and negative EPS. Capital efficiency remains constrained as the company prioritizes clinical development over profitability. The absence of revenue-generating products limits its ability to self-fund, necessitating continued capital raises or partnerships to advance its pipeline.

Balance Sheet And Financial Health

The company maintains a solid cash position of $45.8 million with no debt, providing near-term liquidity for R&D activities. However, the high cash burn rate suggests potential fundraising needs in the medium term. The balance sheet reflects a typical biotech profile: asset-light with significant reliance on equity financing.

Growth Trends And Dividend Policy

Monopar’s growth is contingent on clinical progress, with no near-term revenue visibility. The company does not pay dividends, aligning with its focus on reinvesting capital into pipeline development. Investor returns are solely tied to pipeline milestones and potential future commercialization.

Valuation And Market Expectations

Monopar’s valuation is speculative, driven by clinical trial outcomes rather than fundamentals. The market prices in high risk-reward dynamics, with success hinging on MNPR-101 and other pipeline candidates. The absence of revenue amplifies volatility, making the stock sensitive to binary clinical updates.

Strategic Advantages And Outlook

Monopar’s strategic edge lies in its focused oncology pipeline and radiopharmaceutical expertise. The outlook depends on clinical data readouts and partnership potential. Near-term challenges include funding sustainability, while long-term success hinges on regulatory approvals and market adoption of its therapies.

Sources

Company filings (10-K), 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