investorscraft@gmail.com

Intrinsic ValueNuCana plc (NCNA)

Previous Close$2.51
Intrinsic Value
Upside potential
Previous Close
$2.51

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

NuCana plc is a clinical-stage biopharmaceutical company focused on developing transformative cancer therapies using its proprietary ProTide technology. The company aims to improve the efficacy and safety of existing chemotherapy agents by chemically modifying nucleoside analogs, targeting unmet needs in oncology. NuCana's pipeline includes candidates for colorectal, biliary tract, and ovarian cancers, positioning it in the competitive but high-growth oncology therapeutics market. The company primarily generates revenue through collaborations and grants, with no commercial products yet. NuCana operates in a capital-intensive sector where success hinges on clinical trial outcomes and regulatory approvals. Its ProTide platform differentiates it by potentially overcoming resistance mechanisms and reducing toxicity, offering a unique value proposition. However, the company faces significant competition from established oncology players and emerging biotech firms. NuCana's market position remains speculative, contingent on successful clinical development and eventual commercialization.

Revenue Profitability And Efficiency

NuCana reported no revenue for FY 2023, reflecting its pre-commercial stage. The company posted a net loss of $27.6 million, with an EPS of -$3.28, driven by high R&D expenses. Operating cash flow was negative at $19.1 million, underscoring the cash burn typical of clinical-stage biotech firms. Capital expenditures were minimal at $4,000, indicating limited investment in physical assets.

Earnings Power And Capital Efficiency

NuCana's earnings power is currently negative due to its focus on R&D and lack of commercial products. The company's capital efficiency is constrained by its reliance on funding clinical trials, with no significant revenue streams to offset costs. The diluted EPS of -$3.28 highlights the challenges of sustaining operations without near-term profitability.

Balance Sheet And Financial Health

NuCana's balance sheet shows $6.7 million in cash and equivalents, with minimal total debt of $190,000. The low debt level is positive, but the limited cash reserves raise concerns about liquidity, given the ongoing cash burn. The company may require additional financing to sustain operations and advance its clinical pipeline.

Growth Trends And Dividend Policy

NuCana's growth is tied to clinical progress, with no near-term revenue visibility. The company does not pay dividends, consistent with its focus on reinvesting resources into R&D. Future growth hinges on successful trial outcomes and potential partnerships or licensing deals to fund further development.

Valuation And Market Expectations

NuCana's valuation is speculative, reflecting its pre-revenue status and high-risk clinical-stage pipeline. Market expectations are driven by clinical milestones and regulatory progress, with investors pricing in the potential of its ProTide technology. The lack of revenue and persistent losses contribute to a high-risk, high-reward investment profile.

Strategic Advantages And Outlook

NuCana's strategic advantage lies in its ProTide technology, which could differentiate its candidates in oncology. However, the outlook remains uncertain pending clinical validation and regulatory approvals. The company's ability to secure additional funding and advance its pipeline will be critical to its long-term success in a competitive oncology market.

Sources

10-K filing for FY 2023

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