Previous Close | $0.34 |
Intrinsic Value | $0.81 |
Upside potential | +136% |
Data is not available at this time.
Mersana Therapeutics, Inc. is a clinical-stage biopharmaceutical company focused on developing antibody-drug conjugates (ADCs) for cancer treatment. The company leverages its proprietary platforms, including Dolaflexin and Dolasynthen, to design ADCs that target tumor cells with high precision while minimizing systemic toxicity. Mersana operates in the highly competitive oncology sector, where innovation in targeted therapies is critical. Its lead candidates, such as XMT-1660 and XMT-2056, aim to address unmet needs in solid tumors, positioning the company as a niche player in ADC development. The firm collaborates with larger pharmaceutical partners to advance its pipeline, combining internal R&D with strategic alliances to mitigate financial and operational risks. Despite being pre-revenue from commercialized products, Mersana’s technology and partnerships provide a foundation for potential long-term growth in the evolving ADC market.
Mersana reported revenue of $40.5 million for FY 2024, primarily from collaborations and licensing agreements. The company posted a net loss of $69.2 million, reflecting significant R&D investments in its ADC pipeline. Operating cash flow was negative $82.3 million, underscoring the capital-intensive nature of clinical-stage biotech operations. Capital expenditures were minimal at $132,000, indicating a lean operational focus on R&D rather than physical infrastructure.
The diluted EPS of -$0.56 highlights Mersana’s current lack of profitability, typical for a clinical-stage biotech. The company’s capital efficiency is constrained by high R&D costs, though its collaboration revenue partially offsets expenses. With $107.8 million in cash and equivalents, Mersana has a runway to advance its pipeline, but further funding may be required to reach commercialization.
Mersana’s balance sheet shows $107.8 million in cash and equivalents against $28.6 million in total debt, suggesting a manageable leverage position. However, the consistent cash burn from operations raises liquidity concerns if additional funding isn’t secured. The absence of dividends aligns with its growth-focused strategy, prioritizing pipeline development over shareholder returns.
Mersana’s growth hinges on clinical progress and partnerships, with no near-term commercial revenue expected. The company does not pay dividends, reinvesting all resources into R&D. Future milestones, such as clinical trial readouts and partnership expansions, will be critical drivers of valuation and funding opportunities.
The market values Mersana based on its ADC platform potential and pipeline progress rather than current financials. Negative earnings and high R&D spend are typical for the sector, but investor sentiment will depend on clinical successes and partnership deals. The stock’s performance is likely to remain volatile, tied to binary R&D outcomes.
Mersana’s proprietary ADC technologies and strategic collaborations provide a competitive edge in targeted cancer therapies. The outlook depends on clinical data and the ability to secure additional funding or partnerships. Success in advancing its lead candidates could position the company for acquisition or commercialization, while setbacks may necessitate further dilution or restructuring.
Company filings (10-K), investor presentations
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |