investorscraft@gmail.com

Intrinsic ValueReplimune Group, Inc. (REPL)

Previous Close$7.02
Intrinsic Value
Upside potential
Previous Close
$7.02

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Replimune Group, Inc. is a clinical-stage biotechnology company focused on developing novel oncolytic immunotherapies for cancer treatment. The company leverages its proprietary Immulytic® platform to design therapies that selectively replicate within tumors, stimulating a robust immune response while sparing healthy tissue. Replimune’s lead candidates, RP1 and RP2, target solid tumors and are being evaluated in multiple clinical trials, positioning the firm in the competitive immuno-oncology sector. The company operates in a high-growth but capital-intensive segment, where success hinges on clinical validation and regulatory milestones. Replimune’s market position is defined by its differentiated approach, combining direct tumor lysis with systemic immune activation, which could address unmet needs in resistant cancers. However, as a pre-revenue entity, it faces significant commercialization risks and depends heavily on investor funding to advance its pipeline.

Revenue Profitability And Efficiency

Replimune reported no revenue in FY 2024, reflecting its pre-commercial stage. The company posted a net loss of $215.8 million, with diluted EPS of -$3.24, driven by R&D expenses tied to clinical trials. Operating cash flow was -$185.5 million, while capital expenditures totaled -$5.7 million, underscoring its focus on pipeline development over near-term profitability.

Earnings Power And Capital Efficiency

The absence of revenue highlights Replimune’s reliance on external financing to sustain operations. Negative earnings and cash flows indicate high burn rates typical of biotech firms in clinical development. Capital efficiency is constrained by the need for ongoing trial investments, with success metrics tied to future data readouts and regulatory progress rather than current financial performance.

Balance Sheet And Financial Health

Replimune held $74.5 million in cash and equivalents against $75.9 million in total debt as of FY 2024. The near-parity between liquidity and debt suggests potential funding challenges, requiring additional capital raises to support operations beyond the short term. The balance sheet reflects the inherent volatility of clinical-stage biotech financing.

Growth Trends And Dividend Policy

Growth is entirely pipeline-dependent, with progress measured by clinical milestones rather than financial metrics. The company has no dividend policy, consistent with its reinvestment-focused strategy. Future value creation hinges on trial outcomes and potential partnerships or licensing deals to monetize its platform.

Valuation And Market Expectations

Market valuation likely discounts Replimune’s long-dated cash flows and binary clinical risks. Investors price the stock based on pipeline potential, particularly for RP1 and RP2, with volatility tied to trial updates. The absence of revenue complicates traditional valuation metrics, leaving the stock sensitive to sentiment shifts in the biotech sector.

Strategic Advantages And Outlook

Replimune’s Immulytic® platform offers a differentiated mechanism in immuno-oncology, but commercialization remains distant. The outlook depends on clinical success, regulatory approvals, and securing non-dilutive funding. Near-term risks include trial delays or failures, while long-term upside lies in addressing large oncology markets with its novel therapies.

Sources

10-K filing for FY 2024, CIK 0001737953

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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