investorscraft@gmail.com

Intrinsic ValueTango Therapeutics, Inc. (TNGX)

Previous Close$6.53
Intrinsic Value
Upside potential
Previous Close
$6.53

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

Tango Therapeutics, Inc. operates in the biotechnology sector, focusing on the discovery and development of precision oncology therapies. The company leverages functional genomics and synthetic lethality to identify novel drug targets, aiming to address unmet medical needs in cancer treatment. Its revenue model is primarily driven by collaborations, licensing agreements, and potential future royalties from drug candidates. Tango Therapeutics positions itself as an innovative player in targeted cancer therapies, competing with larger biopharmaceutical firms by emphasizing its proprietary discovery platform and pipeline depth. The company’s approach combines cutting-edge science with strategic partnerships to accelerate drug development, targeting specific genetic vulnerabilities in tumors. While still in the pre-commercial stage, Tango’s focus on precision medicine aligns with growing industry trends toward personalized oncology treatments, offering long-term growth potential if its pipeline advances successfully.

Revenue Profitability And Efficiency

Tango Therapeutics reported revenue of $42.1 million for the period, primarily from collaboration agreements. The company posted a net loss of $130.3 million, reflecting significant R&D investments. Operating cash flow was negative $131.5 million, underscoring the capital-intensive nature of its drug development activities. Capital expenditures were modest at $754,000, indicating a lean operational approach focused on research rather than physical infrastructure.

Earnings Power And Capital Efficiency

The company’s diluted EPS stood at -$1.19, highlighting its pre-revenue stage and heavy investment in pipeline development. With no dividend payments, all capital is reinvested into R&D. Tango’s ability to sustain operations depends on successful fundraising, partnerships, and eventual commercialization of its drug candidates, which remain in early or mid-stage development.

Balance Sheet And Financial Health

Tango Therapeutics held $69.5 million in cash and equivalents, against total debt of $36.5 million. The balance sheet reflects a typical biotech profile—high cash burn with reliance on external financing. The company’s financial health hinges on its ability to secure additional funding or achieve milestones that trigger collaboration payments, given its negative operating cash flow.

Growth Trends And Dividend Policy

Growth is driven by pipeline advancements and strategic collaborations, as the company has no commercial products. Tango does not pay dividends, consistent with its focus on reinvesting capital into R&D. Future revenue growth will depend on clinical trial outcomes, regulatory approvals, and partnership expansions, with profitability likely years away given the lengthy drug development cycle.

Valuation And Market Expectations

The market values Tango Therapeutics based on its pipeline potential rather than current earnings. Investors likely focus on milestones such as clinical trial progress and partnership deals. The absence of near-term profitability is typical for early-stage biotech firms, with valuation heavily tied to speculative long-term prospects in precision oncology.

Strategic Advantages And Outlook

Tango’s strategic advantages include its proprietary discovery platform and focus on synthetic lethality, a promising area in oncology. The outlook depends on clinical success and the ability to secure partnerships or funding. Risks include high R&D failure rates and competition, but successful execution could position Tango as a key player in targeted cancer therapies.

Sources

Company filings (10-K, 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