investorscraft@gmail.com

Intrinsic ValueShattuck Labs, Inc. (STTK)

Previous Close$3.87
Intrinsic Value
Upside potential
Previous Close
$3.87

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

Shattuck Labs, Inc. is a clinical-stage biotechnology company focused on developing novel immunotherapies for cancer treatment. The company leverages its proprietary Agonist Redirected Checkpoint (ARC) platform to create bifunctional fusion proteins that simultaneously target immune checkpoint inhibitors and tumor antigens. This approach aims to enhance the immune system's ability to combat cancer while minimizing off-target effects. Shattuck's lead candidate, SL-172154, is in Phase 1 trials for ovarian cancer and myelodysplastic syndromes, positioning the company in the competitive but high-potential immuno-oncology sector. The firm operates in a capital-intensive industry where success hinges on clinical trial outcomes, regulatory approvals, and strategic partnerships. Despite being early-stage, Shattuck has differentiated itself through its ARC technology, which could address limitations of existing therapies. The company's market position is speculative but supported by its innovative platform and targeted pipeline.

Revenue Profitability And Efficiency

Shattuck Labs reported $5.7 million in revenue for FY 2024, likely from collaborations or grants, against a net loss of $75.4 million. The diluted EPS of -$1.49 reflects high R&D expenditures typical of biotech firms. Operating cash flow was -$60.5 million, with minimal capital expenditures ($59,000), indicating heavy investment in clinical development rather than physical assets. The revenue-to-loss ratio underscores the pre-commercialization phase of its business model.

Earnings Power And Capital Efficiency

The company’s negative earnings and cash flow highlight its reliance on external funding to sustain operations. With no commercialized products, capital efficiency is currently low, as evidenced by the significant cash burn. However, the ARC platform’s potential could justify these investments if clinical milestones are achieved. The lack of meaningful revenue streams emphasizes the high-risk, high-reward nature of its pipeline-focused strategy.

Balance Sheet And Financial Health

Shattuck holds $57.4 million in cash and equivalents against $3.4 million in total debt, suggesting a manageable leverage position. However, the substantial operating losses and negative cash flow raise liquidity concerns, likely necessitating future capital raises. The balance sheet reflects a typical early-stage biotech profile: adequate short-term liquidity but dependent on investor confidence to fund long-term R&D.

Growth Trends And Dividend Policy

Growth is entirely tied to clinical progress, with no dividends issued (dividend per share: $0). The company’s trajectory hinges on trial results and pipeline expansion. Given its stage, revenue growth is unpredictable, and shareholder returns are deferred until potential commercialization or partnership deals materialize. The absence of dividends aligns with its reinvestment-focused strategy.

Valuation And Market Expectations

Market valuation likely reflects speculative optimism around the ARC platform’s potential rather than near-term fundamentals. The stock’s performance will be sensitive to clinical updates and broader biotech sentiment. With no profitability in sight, traditional valuation metrics are less relevant, leaving the stock exposed to binary outcomes based on R&D success.

Strategic Advantages And Outlook

Shattuck’s ARC technology offers a differentiated approach to immuno-oncology, but its outlook is highly uncertain. Success depends on clinical validation, regulatory hurdles, and competitive dynamics. Strategic partnerships or licensing deals could provide non-dilutive funding. The company’s ability to advance its pipeline while managing cash burn will be critical in the coming years.

Sources

Company filings (10-K), CIK 0001680367

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