investorscraft@gmail.com

Intrinsic ValueArcus Biosciences, Inc. (RCUS)

Previous Close$21.04
Intrinsic Value
Upside potential
Previous Close
$21.04

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

Arcus Biosciences, Inc. is a clinical-stage biopharmaceutical company focused on developing innovative cancer therapies through immuno-oncology and targeted cancer treatments. The company’s revenue model is primarily driven by collaborations, licensing agreements, and potential future product commercialization. Its pipeline includes therapies targeting TIGIT, PD-1, and HIF-2α, positioning it in the competitive oncology sector alongside larger players like Merck and Bristol-Myers Squibb. Arcus differentiates itself through strategic partnerships, such as its collaboration with Gilead Sciences, which provides funding and shared development rights. The company’s focus on combination therapies and biomarker-driven approaches aims to address unmet needs in cancer treatment, particularly in solid tumors. Despite being pre-revenue from product sales, its collaboration-driven model mitigates some financial risks while allowing it to advance its clinical programs.

Revenue Profitability And Efficiency

Arcus Biosciences reported $258 million in revenue for FY 2024, primarily from collaboration agreements, while posting a net loss of $283 million. The diluted EPS of -$3.14 reflects significant R&D investments. Operating cash flow was -$170 million, indicating substantial cash burn, though capital expenditures were modest at -$6 million. The company’s efficiency metrics are overshadowed by its pre-commercial stage, with profitability contingent on clinical success and future commercialization.

Earnings Power And Capital Efficiency

Arcus’s earnings power remains constrained by high R&D expenses, typical for a clinical-stage biotech. The company’s capital efficiency is under pressure due to negative operating cash flow, though its collaboration with Gilead provides non-dilutive funding. With no commercial products yet, earnings potential hinges on pipeline advancements and partnership milestones. The current cash runway and strategic alliances are critical to sustaining operations until key assets reach commercialization.

Balance Sheet And Financial Health

Arcus holds $150 million in cash and equivalents against $60 million in total debt, providing liquidity but requiring careful management given its cash burn. The balance sheet reflects a clinical-stage biotech profile, with limited liabilities but reliance on external funding. Financial health depends on continued partnership inflows and prudent capital allocation to extend its runway until pivotal data readouts or regulatory approvals.

Growth Trends And Dividend Policy

Growth is driven by clinical pipeline progress, with key catalysts including Phase 3 data for its TIGIT and HIF-2α programs. The company has no dividend policy, reinvesting all cash into R&D. Future revenue growth hinges on successful trial outcomes and expanded collaborations, with near-term milestones likely to influence investor sentiment and funding opportunities.

Valuation And Market Expectations

Arcus’s valuation reflects its high-risk, high-reward profile, with market expectations tied to clinical milestones and partnership developments. The absence of commercial revenue and persistent losses align with its developmental stage. Investors price in potential upside from pipeline successes, though volatility is expected given the binary nature of clinical trials and regulatory hurdles in oncology.

Strategic Advantages And Outlook

Arcus’s strategic advantages include its immuno-oncology expertise, biomarker-driven approach, and collaboration with Gilead, which provides financial and operational support. The outlook depends on clinical execution, with near-term focus on advancing late-stage assets. Success in trials could position Arcus as an attractive acquisition target or independent player in the competitive oncology market, though failure risks remain significant.

Sources

Company 10-K, investor presentations, Bloomberg

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