investorscraft@gmail.com

Intrinsic ValueNkarta, Inc. (NKTX)

Previous Close$2.22
Intrinsic Value
Upside potential
Previous Close
$2.22

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

Nkarta, Inc. is a clinical-stage biotechnology company focused on developing engineered natural killer (NK) cell therapies for cancer treatment. The company leverages its proprietary cell engineering platform to create off-the-shelf NK cell therapies designed to enhance efficacy and reduce manufacturing complexity compared to traditional CAR-T therapies. Nkarta operates in the highly competitive immuno-oncology sector, where it aims to differentiate itself through scalable production and improved safety profiles. Its lead candidates, NKX101 and NKX019, target hematologic malignancies and solid tumors, positioning the company in a niche but rapidly evolving segment of cell therapy. The biopharma industry is characterized by high R&D costs and long development timelines, but Nkarta’s focus on NK cells aligns with growing interest in next-generation immunotherapies. The company collaborates with academic and industry partners to advance its pipeline, though it faces significant competition from larger biotech firms with deeper resources.

Revenue Profitability And Efficiency

Nkarta reported no revenue for the period, reflecting its status as a pre-commercial biotech firm. The company posted a net loss of $108.8 million, driven by heavy R&D investments and operational expenses. Operating cash flow was negative $99.7 million, while capital expenditures totaled $4.4 million, underscoring the capital-intensive nature of its clinical-stage operations.

Earnings Power And Capital Efficiency

With negative earnings per share of $1.60, Nkarta’s earnings power remains constrained by its developmental focus. The company’s capital efficiency is challenged by high burn rates typical of clinical-stage biotechs, though its cash position and debt levels will be critical in funding ongoing trials and pipeline expansion.

Balance Sheet And Financial Health

Nkarta held $27.9 million in cash and equivalents against total debt of $80.3 million, indicating a leveraged position. The lack of revenue and significant liabilities highlight financial risks, though the company’s ability to raise additional capital will be pivotal for sustaining operations.

Growth Trends And Dividend Policy

Growth hinges on clinical progress, with no dividends paid as the company reinvests all resources into R&D. Pipeline advancements or partnerships could drive valuation upside, but near-term milestones will be key to investor confidence.

Valuation And Market Expectations

The market values Nkarta based on its pipeline potential rather than current financials. Investor sentiment will depend on clinical data readouts, regulatory progress, and competitive positioning in the NK cell therapy space.

Strategic Advantages And Outlook

Nkarta’s proprietary platform and focus on off-the-shelf NK therapies offer strategic differentiation, but execution risks remain high. Success in clinical trials and securing additional funding are critical for long-term viability in a crowded immuno-oncology landscape.

Sources

10-K filing, company 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