Monopar Therapeutics Inc.

Monopar Therapeutics Inc.

MNPR·NASDAQ

$60.56

-1.1%
HealthcareBiotechnology

Monopar Therapeutics Inc., a clinical-stage biopharmaceutical company, engages in developing therapeutics for the treatment of cancer in the United States. Its lead product candidate in development is Validive, a clonidine hydrochloride mucobuccal tablet that is in Phase 2b/3 clinical trial for the prevention of chemoradiotherapy induced severe oral mucositis in patients with oropharyngeal cancer. The company also engages in developing Camsirubicin, an analog of doxorubicin, which is in Phase 1b clinical trial for the treatment of advanced soft tissue sarcoma; MNPR-101, a urokinase plasminogen activator receptor targeted antibody for the treatment of various cancers; MNPR-101 RIT, a radioimmunotherapeutic based on MNPR-101 for the potential treatment of cancer and severe COVID-19; and MNPR-202, an analog of camsirubicin to potentially treat doxorubicin-and camsirubicin-resistant cancers. Monopar Therapeutics Inc. has collaborations with the Grupo Español de Investigación en Sarcomas for the development of camsirubicin in patients with advanced soft tissue sarcoma; NorthStar Medical Radioisotopes, LLC to develop radio-immuno-therapeutics targeting severe COVID-19; and the Cancer Science Institute of Singapore to evaluate the activity of MNPR-202 and related analogs in various types of cancer. The company was incorporated in 2014 and is headquartered in Wilmette, Illinois.

At a Glance

Live Snapshot
Market Cap$405.70M
EPS-1.8500
P/E Ratio-32.74
Earnings Date08/06/2026
Monopar Therapeutics Inc.

Monopar Therapeutics Inc. Fair Value Envelope

MNPR · NASDAQ

Our analysis suggests that MNPR has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $60.56, this represents a potential HIDDEN relative to our calculated worth for Monopar Therapeutics Inc..

Intrinsic Value
Current Price: $60.56

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-$10.5B
+ Cash & Equivalents$61.8B
Firm Value$51.3B
- Debt$154.9M
Equity Value$51.2B
/ Shares Outstanding6,169,961B
DCF Value$8.3K
UNDERVALUED BY 13593%

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
-$6.1B
-$3.1B
-$1.5B
-$762.6M
-$381.3M
-$190.6M
-$95.3M
-$47.7M
-$23.8M
-$11.9M
Maintenance CapEx
-$0
-$0
-$0
-$0
-$0
-$0
-$0
-$0
-$0
-$0
Owner Earnings
-$6.1B
-$3.1B
-$1.5B
-$762.6M
-$381.3M
-$190.6M
-$95.3M
-$47.7M
-$23.8M
-$11.9M
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
-$5.6B
-$2.6B
-$1.2B
-$560.5M
-$259.5M
-$120.1M
-$55.6M
-$25.7M
-$11.9M
-$5.5M
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.