INKT - NASDAQ

MiNK Therapeutics, Inc.

MiNK Therapeutics, Inc.

INKTยทNASDAQ

$12.76

+1.4%
HealthcareBiotechnology

MiNK Therapeutics, Inc., a clinical stage biopharmaceutical company, engages in the discovery, development, and commercialization of allogeneic, off-the-shelf, invariant natural killer T (iNKT) cell therapies to treat cancer and other immune-mediated diseases. Its product candidate is AGENT-797, an off-the-shelf, allogeneic for iNKT cell therapy and treatment of various myeloma diseases, which is in Phase 1 clinical trials. The company was formerly known as AgenTus Therapeutics, Inc. MiNK Therapeutics, Inc. was incorporated in 2017 and is based in New York, New York. MiNK Therapeutics, Inc. operates as a subsidiary of Agenus Inc.

StatementsValue Model

At a Glance

Live Snapshot
Market Cap$63.57M
EPS-2.9300
P/E Ratio-4.35
Earnings Date08/12/2026
MiNK Therapeutics, Inc.

MiNK Therapeutics, Inc. Fair Value Envelope

INKT ยท NASDAQ

Our analysis suggests that INKT has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $12.76, this represents a potential HIDDEN relative to our calculated worth for MiNK Therapeutics, Inc..

HIDDEN
Intrinsic Value
Current Price: $12.76

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-$5.1B
+ Cash & Equivalents$13.4B
Firm Value$8.3B
- Debt$5.2M
Equity Value$8.2B
/ Shares Outstanding4,521,276B
DCF Value$1.8K
UNDERVALUED BY 14199%

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
-$3.0B
-$1.5B
-$740.6M
-$370.3M
-$185.2M
-$92.6M
-$46.3M
-$23.1M
-$11.6M
-$5.8M
Maintenance CapEx
-$0
-$0
-$0
-$0
-$0
-$0
-$0
-$0
-$0
-$0
Owner Earnings
-$3.0B
-$1.5B
-$740.6M
-$370.3M
-$185.2M
-$92.6M
-$46.3M
-$23.1M
-$11.6M
-$5.8M
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
-$2.7B
-$1.3B
-$587.9M
-$272.2M
-$126.0M
-$58.3M
-$27.0M
-$12.5M
-$5.8M
-$2.7M
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.

Related Guides

Blog Categories

Continue your INKT research with focused valuation guides.

DCF Modeling

Improve assumptions for intrinsic value accuracy.

Forecasting

Calibrate growth paths and terminal value behavior.

WACC

Refine discount-rate logic for valuation quality.

Cost of Capital

Match risk profile to expected return assumptions.

Research Paths

Pick your next lens
1

Snapshot

Start with context, operating signals, and key market metrics.

2

Value Model

Stress test fair value across bear, base, and bull assumptions.

3

Statements

Validate revenue quality, margins, and balance sheet durability.

4

Earnings Call

Read management commentary and compare it with reported outcomes.

5

Dividends

Check payout sustainability and long-term distribution behavior.

6

Analyst Expectations

Review consensus spread and where estimate risk is concentrated.