investorscraft@gmail.com

Intrinsic ValueTempest Therapeutics, Inc. (TPST)

Previous Close$2.71
Intrinsic Value
Upside potential
Previous Close
$2.71

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

Tempest Therapeutics, Inc. is a clinical-stage biotechnology company focused on developing novel therapeutics targeting tumor immune evasion and resistance mechanisms. The company leverages its proprietary small molecule platform to advance a pipeline of oncology candidates, including TPST-1120 and TPST-1495, designed to modulate the tumor microenvironment and enhance anti-tumor immune responses. Operating in the highly competitive immuno-oncology sector, Tempest aims to differentiate itself through innovative mechanisms that address unmet needs in cancer treatment, particularly for patients resistant to existing therapies. The company's revenue model is primarily driven by strategic collaborations, licensing agreements, and potential future commercialization of its drug candidates. Tempest's market position is that of an emerging biotech player, competing with larger pharmaceutical firms by focusing on niche, high-potential targets. Its success hinges on clinical validation, regulatory milestones, and the ability to secure partnerships to fund development.

Revenue Profitability And Efficiency

Tempest Therapeutics reported no revenue for the period, reflecting its pre-commercial stage. The company posted a net loss of $41.8 million, with diluted EPS of -$1.50, underscoring its heavy investment in R&D. Operating cash flow was negative $33.0 million, while capital expenditures were minimal at $435,000, indicating a focus on clinical development rather than infrastructure.

Earnings Power And Capital Efficiency

Tempest's earnings power remains constrained by its clinical-stage status, with no near-term profitability expected. The company's capital efficiency is driven by its ability to advance pipeline candidates with limited resources, as evidenced by its modest capital expenditures. However, sustained losses highlight the need for successful clinical outcomes or additional funding to maintain operations.

Balance Sheet And Financial Health

Tempest held $30.3 million in cash and equivalents, with total debt of $15.4 million, resulting in a net cash position. The company's financial health is precarious given its burn rate and lack of revenue, necessitating future capital raises or partnerships to extend its runway. Shareholders' equity is under pressure from accumulated deficits.

Growth Trends And Dividend Policy

Growth prospects hinge on clinical progress, with no dividends paid. The company's pipeline advancement will dictate future valuation. Given its stage, Tempest does not have a dividend policy and is unlikely to initiate one until commercialization, if ever. Investor returns are contingent on pipeline success or acquisition potential.

Valuation And Market Expectations

Tempest's valuation is speculative, tied to clinical milestones and partnership potential. The market prices the stock based on binary outcomes of its pipeline, with high volatility reflecting the risks inherent in early-stage biotech. Investors anticipate data readouts and regulatory progress as key catalysts.

Strategic Advantages And Outlook

Tempest's strategic advantage lies in its differentiated pipeline targeting immune evasion, a high-need area in oncology. The outlook depends on clinical success, with near-term focus on Phase 1/2 data for TPST-1120. Risks include funding needs and competition, but positive data could attract partnerships or M&A interest, offering upside potential.

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