investorscraft@gmail.com

Intrinsic ValueTerns Pharmaceuticals, Inc. (TERN)

Previous Close$34.60
Intrinsic Value
Upside potential
Previous Close
$34.60

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

Terns Pharmaceuticals, Inc. is a clinical-stage biopharmaceutical company focused on developing innovative therapies for chronic liver diseases and metabolic disorders. The company’s pipeline targets non-alcoholic steatohepatitis (NASH), fibrosis, and oncology, leveraging small-molecule and biologic approaches. Terns operates in a highly competitive and research-intensive sector, where differentiation hinges on clinical efficacy and safety profiles. Its lead candidates, such as TERN-501 and TERN-601, aim to address unmet medical needs in liver diseases, positioning Terns as a niche player in the hepatology and metabolic therapeutics market. The company’s revenue model relies heavily on strategic partnerships, licensing agreements, and potential future commercialization, given its pre-revenue status. Terns’ market position is defined by its specialized focus and scientific rigor, though it faces significant competition from larger biopharma firms with broader resources.

Revenue Profitability And Efficiency

Terns Pharmaceuticals reported no revenue for the period, reflecting its clinical-stage status. The company posted a net loss of $88.9 million, with an EPS of -$1.12, driven by R&D expenses and operational costs. Operating cash flow was negative $70.0 million, underscoring the capital-intensive nature of drug development. Capital expenditures were minimal at $42,000, indicating a lean operational focus on advancing its pipeline.

Earnings Power And Capital Efficiency

Terns’ earnings power remains constrained by its pre-commercial stage, with losses primarily fueled by R&D investments. The company’s capital efficiency is tied to its ability to progress clinical trials and secure partnerships. With no current revenue streams, Terns relies on its cash reserves and potential funding to sustain operations, highlighting the high-risk, high-reward nature of biopharmaceutical development.

Balance Sheet And Financial Health

Terns maintains a solid liquidity position with $161.4 million in cash and equivalents, providing a runway for near-term operations. Total debt is modest at $1.3 million, suggesting low leverage. The absence of dividend payouts aligns with its growth-focused strategy. However, the company’s financial health hinges on successful clinical outcomes and additional capital raises to fund prolonged R&D efforts.

Growth Trends And Dividend Policy

Growth for Terns is contingent on clinical trial advancements and regulatory milestones. The company has no dividend policy, reinvesting all resources into pipeline development. Future growth may hinge on partnerships or licensing deals to monetize its assets. Investor returns are likely tied to long-term equity appreciation rather than income generation.

Valuation And Market Expectations

Terns’ valuation reflects its clinical-stage risks and potential upside from pipeline success. The market likely prices in speculative growth, given the unmet needs in NASH and liver diseases. With no revenue, traditional valuation metrics are inapplicable, leaving the stock sensitive to clinical updates and sector sentiment.

Strategic Advantages And Outlook

Terns’ strategic advantages lie in its focused pipeline and expertise in liver diseases. The outlook depends on clinical data readouts and regulatory progress. Success in mid-to-late-stage trials could attract partnerships or acquisition interest. However, the path to commercialization remains uncertain, with significant execution risks ahead.

Sources

10-K filing, company investor presentations

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