I-Mab

I-Mab

IMABยทNASDAQ

$2.88

+1.8%
HealthcareBiotechnology

I-Mab, a clinical stage biopharmaceutical company, discovers, develops, and commercializes biologics to treat cancer and autoimmune disorders. It is developing Felzartamab, a CD38 antibody that is in Phase 1b/2a for patients with membranous nephropathy; Eftansomatropin alfa, a long-acting human growth hormone, which has completed Phase 3 clinical trials to treat pediatric growth hormone deficiency; TJ107, a recombinant human IL-7, which is in Phase 2 for cancer treatment-related lymphopenia and cancer immunotherapy; and Lemzoparlimab, a CD47 monoclonal antibody that has completed Phase 2 clinical trial. Its product candidates also includes Enoblituzumab, a humanized B7-H3 antibody that is in Phase 2 to treat head and neck cancer, and other oncology diseases; Efineptakin, a long-acting recombinant human IL-7, which is in Phase 2 clinical trials to treat lymphopenia and cancer immunotherapy; TJ210, a monoclonal antibody against human C5aR1 that is in Phase 1 for the treatment of cancers and autoimmune; Plonmarlimab, a GM-CSF monoclonal antibody for inflammation and CRS-related therapies; Uliledlimab, a CD73 antibody, which is in Phase 2 clinical trials for treating solid tumors and oncology; TJ-L14B, a PD-L1-based tumor-dependent T-cell engager for solid cancers; and TJ-CD4B, a tumor-dependent T cell engager for gastric and other cancers, as well as TJ-L1IF, a PD-L1/IFN-a antibody-cytokine fusion protein for solid tumors and TJ-C64B, a tumor-dependent T-cell engager for ovarian and other cancers. I-Mab has strategic collaboration agreement with AbbVie Ireland Unlimited Company; Sinopharm Group Co. Ltd.; PT Kalbe Genexine Biologics; and Roche Diagnostics. The company was founded in 2014 and is headquartered in Shanghai, the People's Republic of China.

At a Glance

Live Snapshot
Market Cap$235.66M
EPS-4.4600
P/E Ratio-0.65
Earnings Date04/01/2026
I-Mab

I-Mab Fair Value Envelope

IMAB ยท NASDAQ

Our analysis suggests that IMAB has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $2.88, this represents a potential HIDDEN relative to our calculated worth for I-Mab.

Intrinsic Value
Current Price: $2.88

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value-$1.5B
+ Cash & Equivalents$68.3M
Firm Value-$1.4B
- Debt$3.9M
Equity Value-$1.4B
/ Shares Outstanding81,825,099B
DCF Value-$17
OVERVALUED BY 700%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
-$67.2M
-$85.8M
-$109.5M
-$139.8M
-$178.5M
-$227.8M
-$290.8M
-$371.2M
-$473.9M
-$604.9M
Maintenance CapEx
-$12.3K
-$15.6K
-$20.0K
-$25.5K
-$32.5K
-$41.5K
-$53.0K
-$67.7K
-$86.4K
-$110.3K
Owner Earnings
-$67.2M
-$85.8M
-$109.6M
-$139.9M
-$178.5M
-$227.9M
-$290.9M
-$371.3M
-$474.0M
-$605.0M
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
-$62.3M
-$73.6M
-$87.0M
-$102.8M
-$121.5M
-$143.6M
-$169.7M
-$200.6M
-$237.1M
-$280.2M
Terminal Value represents 0.0% of Enterprise Value
Negative Owner Earnings
This company generates negative free cash flow. Consider adjusting maintenance CapEx percentage or check the financial data.