investorscraft@gmail.com

Intrinsic ValueTempus AI, Inc. (TEM)

Previous Close$86.38
Intrinsic Value
Upside potential
Previous Close
$86.38

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

Tempus AI, Inc. operates at the intersection of artificial intelligence and precision medicine, leveraging advanced data analytics to transform healthcare decision-making. The company specializes in genomic sequencing, clinical data integration, and AI-driven diagnostics, serving oncologists, researchers, and biopharmaceutical firms. Its revenue model is built on diagnostic testing services, data licensing, and collaborative research partnerships, positioning it as a key player in the rapidly evolving personalized medicine sector. Tempus differentiates itself through its proprietary AI platform, which aggregates and interprets vast clinical and molecular datasets to uncover actionable insights. The company competes in a high-growth but fragmented market, contending with both traditional diagnostic firms and emerging tech-driven healthcare disruptors. Its strategic focus on oncology and rare diseases allows it to target high-value niches while scaling its data ecosystem. Tempus’ market position is reinforced by partnerships with leading academic medical centers and biotech firms, though it faces regulatory and reimbursement challenges inherent to the healthcare technology space.

Revenue Profitability And Efficiency

Tempus reported revenue of $693.4 million for FY 2024, reflecting its growing adoption in precision medicine. However, the company remains unprofitable, with a net loss of $705.8 million and diluted EPS of -$6.23, underscoring significant investments in R&D and commercialization. Operating cash flow was negative at -$189.0 million, while capital expenditures totaled -$22.1 million, indicating ongoing infrastructure and technology investments.

Earnings Power And Capital Efficiency

The company’s substantial net loss highlights its early-stage growth trajectory, with earnings power constrained by high operational costs and scaling efforts. Capital efficiency metrics are pressured by heavy spending on data acquisition, platform development, and market expansion, though these investments aim to solidify its AI and diagnostic capabilities for long-term competitive advantage.

Balance Sheet And Financial Health

Tempus holds $340.9 million in cash and equivalents, providing liquidity against $468.1 million in total debt. The balance sheet reflects a growth-oriented capital structure, with debt likely funding expansion. While the cash position offers near-term runway, sustained losses may necessitate additional financing to support operations and innovation initiatives.

Growth Trends And Dividend Policy

Tempus is prioritizing top-line growth over profitability, with revenue growth driven by increased test volumes and data monetization. The company does not pay dividends, reinvesting all cash flows into its platform and market penetration. Expansion into new therapeutic areas and international markets could further accelerate growth, though execution risks remain.

Valuation And Market Expectations

The market likely values Tempus on its potential to disrupt healthcare with AI, despite current losses. Investors may focus on revenue scalability and long-term margin potential, though valuation multiples are challenging to benchmark given the company’s unprofitability and niche positioning. Competitive dynamics and regulatory outcomes will heavily influence future expectations.

Strategic Advantages And Outlook

Tempus’ AI-driven platform and proprietary datasets provide a defensible moat in precision medicine. The outlook hinges on its ability to monetize data partnerships, expand test adoption, and demonstrate cost efficiencies. Regulatory tailwinds in personalized medicine and AI adoption could benefit the company, but profitability remains a key hurdle. Success will depend on balancing growth investments with path-to-profitability discipline.

Sources

Company filings (CIK: 0001717115), FY 2024 financial data

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