Intensity Therapeutics, Inc.

Intensity Therapeutics, Inc.

INTSยทNASDAQ

$1.32

+3.9E+2%
HealthcareBiotechnology

Intensity Therapeutics, Inc., a clinical-stage biotechnology company, engages in the discovery, development, and commercialization of cancer drugs to treat solid tumors. The company's lead product candidate is INT230-6, which is in Phase 2 clinical trial for the treatment of refractory solid tumors; and pancreatic, colon, bile duct, squamous cell carcinoma, sarcoma, breast, and liver cancers. It has a collaboration agreement with Merck Sharpe & Dohme Corp. to evaluate the combination of INT230-6 and Keytruda in patients with advanced pancreatic, colon, squamous cell, and bile duct malignancies; Bristol-Myers Squibb Company to evaluate the combination of INT230-6 with Yervoy in patients with advanced liver, breast, and sarcoma cancers; and Ottawa Hospital Research Institute and the Ontario Institute of Cancer Research to study INT230-6 in a randomized controlled neoadjuvant phase II study in women with early-stage breast cancer. The company was founded in 2012 and is headquartered in Westport, Connecticut.

At a Glance

Live Snapshot
Market Cap$62.24M
EPS-0.1300
P/E Ratio-0.57
Earnings Date11/12/2025
Intensity Therapeutics, Inc.

Intensity Therapeutics, Inc. Fair Value Envelope

INTS ยท NASDAQ

Our analysis suggests that INTS has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $1.32, this represents a potential HIDDEN relative to our calculated worth for Intensity Therapeutics, Inc..

Intrinsic Value
Current Price: $1.32

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-$13.1M
+ Cash & Equivalents$2.6M
Firm Value-$10.5M
- Debt$138.0K
Equity Value-$10.7M
/ Shares Outstanding47,148,936B
DCF Value-$0
OVERVALUED BY 117%

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
-$7.6M
-$3.8M
-$1.9M
-$951.3K
-$475.6K
-$237.8K
-$118.9K
-$59.5K
-$29.7K
-$14.9K
Maintenance CapEx
-$0
-$0
-$0
-$0
-$0
-$0
-$0
-$0
-$0
-$0
Owner Earnings
-$7.6M
-$3.8M
-$1.9M
-$951.3K
-$475.6K
-$237.8K
-$118.9K
-$59.5K
-$29.7K
-$14.9K
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
-$7.0M
-$3.3M
-$1.5M
-$699.2K
-$323.7K
-$149.9K
-$69.4K
-$32.1K
-$14.9K
-$6.9K
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.