investorscraft@gmail.com

Intrinsic ValueNextCure, Inc. (NXTC)

Previous Close$10.85
Intrinsic Value
Upside potential
Previous Close
$10.85

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

NextCure, Inc. is a clinical-stage biopharmaceutical company focused on discovering and developing novel immunomedicines to treat cancer and other immune-related diseases. The company leverages its proprietary FIND-IO platform to identify and target unique immune pathways, aiming to develop next-generation therapies that address unmet medical needs. NextCure's pipeline includes investigational drugs targeting Siglec-15 and other novel immune receptors, positioning it in the competitive immuno-oncology sector. The company primarily generates revenue through collaborations and grants, as its lead candidates are still in early-stage clinical trials. NextCure operates in a high-risk, high-reward segment of the biotech industry, where success hinges on clinical validation and strategic partnerships. Its market position is that of a niche player with a differentiated approach, though it faces significant competition from larger biopharma firms with deeper pipelines and resources.

Revenue Profitability And Efficiency

NextCure reported no revenue for the period, reflecting its pre-commercial stage. The company posted a net loss of $55.7 million, with an EPS of -$1.99, driven by R&D expenses and operational costs. Operating cash flow was negative at $40.8 million, while capital expenditures were minimal at $474,000, indicating a focus on conserving cash for core research activities.

Earnings Power And Capital Efficiency

The company's earnings power remains constrained by its lack of commercialized products and reliance on external funding. Capital efficiency is challenged by high R&D burn rates, though its modest capital expenditures suggest disciplined spending. NextCure's ability to advance its pipeline and secure additional funding will be critical to improving its earnings potential.

Balance Sheet And Financial Health

NextCure's balance sheet shows $27.7 million in cash and equivalents, alongside $5.9 million in total debt. With a net loss of $55.7 million and negative operating cash flow, the company's financial health depends on its ability to raise capital or achieve milestones that attract partnership revenue. Its current liquidity position may necessitate additional financing in the near term.

Growth Trends And Dividend Policy

Growth prospects hinge on clinical progress and pipeline expansion, with no near-term revenue expected. The company does not pay dividends, consistent with its focus on reinvesting resources into R&D. Investor returns will likely depend on pipeline successes or strategic transactions, such as partnerships or acquisitions.

Valuation And Market Expectations

NextCure's valuation reflects its early-stage pipeline and high-risk profile. Market expectations are tied to clinical milestones and potential partnerships, with limited near-term catalysts. The absence of revenue and persistent losses underscore the speculative nature of its current valuation.

Strategic Advantages And Outlook

NextCure's strategic advantage lies in its FIND-IO platform and focus on novel immune targets, which could yield differentiated therapies. However, the outlook remains uncertain due to clinical and funding risks. Success will depend on advancing its pipeline, securing partnerships, and navigating the competitive immuno-oncology landscape.

Sources

10-K filing, company disclosures

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