image
Healthcare - Biotechnology - NASDAQ - GB
$ 0.2564
-0.659 %
$ 65.6 M
Market Cap
-0.85
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one ADAP stock under the worst case scenario is HIDDEN Compared to the current market price of 0.256 USD, Adaptimmune Therapeutics plc is HIDDEN

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one ADAP stock under the base case scenario is HIDDEN Compared to the current market price of 0.256 USD, Adaptimmune Therapeutics plc is HIDDEN

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one ADAP stock under the best case scenario is HIDDEN Compared to the current market price of 0.256 USD, Adaptimmune Therapeutics plc is HIDDEN

2. FUNDAMENTAL ANALYSIS

Price Chart ADAP

image
$0.9$0.9$0.8$0.8$0.7$0.7$0.6$0.6$0.5$0.5$0.4$0.4$0.3$0.3$0.2$0.2$0.1$0.115 Oct15 OctNov '24Nov '2415 Nov15 NovDec '24Dec '2415 Dec15 DecJan '25Jan '2515 Jan15 JanFeb '25Feb '2515 Feb15 FebMar '25Mar '2515 Mar15 MarApr '25Apr '25
FINANCIALS
178 M REVENUE
195.34%
-68.8 M OPERATING INCOME
50.19%
-70.8 M NET INCOME
37.81%
-73.2 M OPERATING CASH FLOW
48.04%
-59 M INVESTING CASH FLOW
-33.39%
78.7 M FINANCING CASH FLOW
8848.75%
3.22 M REVENUE
-92.12%
-73.5 M OPERATING INCOME
-400.81%
-74.2 M NET INCOME
-321.27%
-34.2 M OPERATING CASH FLOW
37.18%
8.17 M INVESTING CASH FLOW
112.37%
1 K FINANCING CASH FLOW
-100.00%
Balance Sheet Adaptimmune Therapeutics plc
image
Current Assets 188 M
Cash & Short-Term Investments 152 M
Receivables 1.45 M
Other Current Assets 35.1 M
Non-Current Assets 57.8 M
Long-Term Investments 0
PP&E 51.2 M
Other Non-Current Assets 6.58 M
61.64 %14.27 %20.82 %Total Assets$246.0m
Current Liabilities 64.5 M
Accounts Payable 8.69 M
Short-Term Debt 4.71 M
Other Current Liabilities 51.1 M
Non-Current Liabilities 170 M
Long-Term Debt 19.3 M
Other Non-Current Liabilities 150 M
3.71 %21.84 %8.23 %64.21 %Total Liabilities$234.1m
EFFICIENCY
Earnings Waterfall Adaptimmune Therapeutics plc
image
Revenue 178 M
Cost Of Revenue 70 K
Gross Profit 178 M
Operating Expenses 247 M
Operating Income -68.8 M
Other Expenses 2.05 M
Net Income -70.8 M
200m200m150m150m100m100m50m50m00(50m)(50m)(100m)(100m)178m(70k)178m(247m)(69m)(2m)(71m)RevenueRevenueCost Of RevenueCost Of RevenueGross ProfitGross ProfitOperating ExpensesOperating ExpensesOperating IncomeOperating IncomeOther ExpensesOther ExpensesNet IncomeNet Income
RATIOS
99.96% GROSS MARGIN
99.96%
-38.62% OPERATING MARGIN
-38.62%
-39.78% NET MARGIN
-39.78%
-597.64% ROE
-597.64%
-28.79% ROA
-28.79%
-38.90% ROIC
-38.90%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis Adaptimmune Therapeutics plc
image
20m20m00(20m)(20m)(40m)(40m)(60m)(60m)(80m)(80m)(100m)(100m)(120m)(120m)(140m)(140m)(160m)(160m)(180m)(180m)20162016201720172018201820192019202020202021202120222022202320232024202420252025
Net Income -70.8 M
Depreciation & Amortization 10.8 M
Capital Expenditures 0
Stock-Based Compensation 12.1 M
Change in Working Capital -37 M
Others -17.9 M
Free Cash Flow -73.2 M
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets Adaptimmune Therapeutics plc
image
Wall Street analysts predict an average 1-year price target for ADAP of $2.79 , with forecasts ranging from a low of $1 to a high of $4 .
ADAP Lowest Price Target Wall Street Target
1 USD 290.02%
ADAP Average Price Target Wall Street Target
2.79 USD 987.17%
ADAP Highest Price Target Wall Street Target
4 USD 1460.06%
Price
Max Price Target
Min Price Target
Average Price Target
444433332222111100May '24May '24Jul '24Jul '24Aug '24Aug '24Oct '24Oct '24Nov '24Nov '2420252025Feb '25Feb '25Apr '25Apr '25Jun '25Jun '25Jul '25Jul '25Aug '25Aug '25Oct '25Oct '25Nov '25Nov '2520262026Feb '26Feb '26Apr '26Apr '26
4. DIVIDEND ANALYSIS
5. COMPETITION
slide 2 of 13
6. Ownership
Insider Ownership Adaptimmune Therapeutics plc
image
Sold
0-3 MONTHS
0 USD 0
3-6 MONTHS
105 K USD 5
6-9 MONTHS
0 USD 0
9-12 MONTHS
22.8 K USD 1
Bought
0 USD 0
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
7. News
Adaptimmune Therapeutics plc (ADAP) Q4 2024 Earnings Call Transcript Adaptimmune Therapeutics plc (NASDAQ:ADAP ) Q4 2024 Earnings Conference Call March 20, 2025 8:00 AM ET Company Participants Juli Miller - IR Adrian Rawcliffe - CEO Cintia Piccina - Chief Commercial Officer Gavin Wood - CFO Dennis Williams - SVP, Late Stage Development John Lunger - VP, Manufacturing and Supply Chain Conference Call Participants Jonathan Chang - Leerink Partners Tony Butler - Rodman & Renshaw Graig Suvannavejh - Mizuho George Farmer - Scotiabank Arthur He - H.C. Wainwright Michael Kim - Zacks Small Cap Research Peter Lawson - Barclays Operator Hello, and welcome to the Adaptimmune's Q4 and Full Year 2024 Business Update Conference Call. seekingalpha.com - 1 month ago
Adaptimmune Provides Q4 and Full Year 2024 Business Update TECELRA® launch momentum accelerating – 10 patients apheresed in Q1 2025 and 3 in 2024; 20 ATCs available; all manufacturing and supply goals achieved Lete-cel on track to initiate rolling BLA submission late 2025; approval anticipated 2026 Corporate restructure completed in February 2025 and implementing additional cost reduction for PRAME and CD70 programs At the end of 2024, Adaptimmune had Total Liquidity 1 of $152 million Evaluating all strategic options to maximize shareholder value Philadelphia, Pennsylvania and Oxford, United Kingdom--(Newsfile Corp. - March 20, 2025) - Adaptimmune Therapeutics plc (NASDAQ: ADAP), a company redefining the treatment of solid tumor cancers with cell therapy, today provided a Q4 and Full Year 2024 business update. Adrian Rawcliffe, Adaptimmune's Chief Executive Officer: "2025 is the year of commercial execution for Tecelra, as we begin to generate value from our promising sarcoma franchise. newsfilecorp.com - 1 month ago
Adaptimmune to Report Full Year and Q4 2024 Financial and Business Updates on Thursday, March 20, 2025 Philadelphia, Pennsylvania and Oxford, United Kingdom--(Newsfile Corp. - March 12, 2025) - Adaptimmune Therapeutics plc (NASDAQ: ADAP), a company redefining the treatment of solid tumor cancers with cell therapy, will report financial results and provide business updates for the fourth quarter and full year ended December 31, 2024, before the US markets open on Thursday, March 20, 2025. Following the announcement, the Company will host a live webcast at 8:00 a.m. newsfilecorp.com - 1 month ago
Adaptimmune to Participate in the Guggenheim Securities SMID Cap Biotech Conference February 6, 2025 Philadelphia, Pennsylvania and Oxford, United Kingdom--(Newsfile Corp. - January 30, 2025) - Adaptimmune Therapeutics plc (NASDAQ: ADAP), a company working to redefine the treatment of solid tumor cancers with cell therapy, today announced that management will participate in the Guggenheim Securities SMID Cap Biotech Conference this February. Guggenheim Securities SMID Cap Biotech Conference, New York, NY Fireside chat with Adrian Rawcliffe, CEO: February 6 at 3:00 p.m. newsfilecorp.com - 2 months ago
Adaptimmune Announces U.S. FDA Breakthrough Therapy Designation Granted to Letetresgene Autoleucel (lete-cel) for Treatment of Myxoid/Round Cell Liposarcoma (MRCLS) The Company will present at the Annual J.P. Morgan Healthcare Conference, providing business updates on its sarcoma franchise and other cell therapy pipeline assets Adaptimmune Allo-T program to be featured at the Biotech ShowCase (TM) and the Wuxi Global Forum 2025 Philadelphia, Pennsylvania and Oxford, United Kingdom--(Newsfile Corp. - January 13, 2025) - Adaptimmune Therapeutics plc (NASDAQ: ADAP), a company working to redefine the treatment of solid tumor cancers with cell therapy, today announced that letetresgene autoleucel (lete-cel), has been granted breakthrough therapy designation by the U.S. FDA for the treatment of patients with unresectable or metastatic myxoid/round cell liposarcoma (MRCLS) who have received prior anthracycline-based chemotherapy, are positive for HLA-A*02:01, HLA-A*02:05, or HLA-A*02:06, and whose tumor expresses the NY-ESO-1 antigen. newsfilecorp.com - 3 months ago
Adaptimmune Announces Changes to its Executive Leadership Team Based in The UK Helen Tayton-Martin, Ph.D., M.B.A, Adaptimmune Co-Founder and Chief Business & Strategy Officer, will step down from the Company March 31, 2025 Gavin Wood, Chief Financial Officer, will step down from the Company May 31, 2025 Philadelphia, Pennsylvania and Oxford, United Kingdom--(Newsfile Corp. - December 19, 2024) - Adaptimmune Therapeutics plc (NASDAQ: ADAP), a company working to redefine the treatment of solid tumor cancers with cell therapy, today announced that two of its executive leadership team members based in the UK will leave the Company next year. newsfilecorp.com - 4 months ago
First Patient Treated with Adaptimmune's TECELRA(R) (afamitresgene autoleucel) Dosing marks a milestone for first engineered cell therapy approved in the U.S. for a solid tumor cancer, synovial sarcoma Philadelphia, Pennsylvania and Oxford, United Kingdom--(Newsfile Corp. - December 2, 2024) - Adaptimmune Therapeutics plc (NASDAQ: ADAP), a company working to redefine the treatment of solid tumor cancers with cell therapy, today announced that the first patient has been treated with TECELRA® (afamitresgene autoleucel). TECELRA is the first engineered cell therapy for a solid tumor cancer approved in the U.S., and the first new therapy option in more than a decade for synovial sarcoma, a rare, soft tissue cancer that most commonly impacts young adults. newsfilecorp.com - 4 months ago
Adaptimmune Therapeutics plc (ADAP) Q3 2024 Earnings Call Transcript Adaptimmune Therapeutics plc (NASDAQ:ADAP ) Q3 2024 Earnings Conference Call November 13, 2024 4:30 PM ET Company Participants Dan Od-Cohen - IR Adrian Rawcliffe - CEO Gavin Wood - CFO Dennis Williams - SVP, Late Stage Development Conference Call Participants Marc Frahm - TD Cowen Tony Butler - Rodman & Renshaw Paul Jeng - Guggenheim Yen-Der Li - Leerink Partners Graig Suvannavejh - Mizuho Securities Arthur He - H.C. Wainwright George Farmer - Scotiabank Michael Kim - Zacks Small Cap Research Peter Lawson - Barclays Operator Hello and welcome to the Adaptimmune Therapeutics Third Quarter 2024 Results Conference Call. seekingalpha.com - 5 months ago
Adaptimmune Reports Q3 2024 Financial and Business Updates Tecelra® launch on track with 9 Authorized Treatment Centers available to initiate patient treatment journey, and the first patient apheresed in Q3; expect first commercial revenues in Q4 and the number of treated patients to accelerate throughout 2025 Lete-cel IGNYTE-ESO pivotal trial primary analysis reports 42% overall response rate in synovial sarcoma and myxoid/round cell liposarcoma (MRCLS); full data at CTOS conference on November 16 Company restructuring to prioritize commercial sarcoma franchise and R&D programs with highest potential return on invested capital and transformational benefit to patients Planned 33% reduction in headcount in Q1, 2025 as part of approximately $300 million in aggregate cost savings over the next four years enables company to target an operating breakeven during 2027 At the end of Q3, Adaptimmune had Total Liquidity1 of $186.1 million Philadelphia, Pennsylvania and Oxford, United Kingdom--(Newsfile Corp. - November 13, 2024) - Adaptimmune Therapeutics plc (NASDAQ: ADAP), a company redefining the treatment of solid tumor cancers with cell therapy, today reports financial results and business updates for the third quarter ended September 30, 2024. The Company will host a live webcast at 4:30 p.m. newsfilecorp.com - 5 months ago
Adaptimmune's Lete-cel Achieves Primary Endpoint in Pivotal Trial 42% of people with advanced or metastatic synovial sarcoma or MRCLS had clinical responses with lete-cel Results include six complete responses (6/64); twenty-one partial responses (21/64) Data to be presented at Connective Tissue Oncology Society 2024 Annual Meeting Company plans to initiate a rolling BLA submission for lete-cel for the treatment of advanced or metastatic synovial sarcoma and MRCLS by end of 2025 Company to host virtual KOL event Monday, November 18, 2024; 2:30 PM EST featuring Dr. Sandra D'Angelo, M.D. (Memorial Sloan Kettering Cancer Center) - register here Philadelphia, Pennsylvania and Oxford, United Kingdom--(Newsfile Corp. - November 13, 2024) - Adaptimmune Therapeutics plc (NASDAQ: ADAP), a company working to redefine the treatment of solid tumor cancers with cell therapy, today announced data from the primary analysis of its pivotal Phase 2 IGNYTE-ESO trial of lete-cel in people with synovial sarcoma or myxoid/round cell liposarcoma (MRCLS) who received previous anthracycline-based therapy. newsfilecorp.com - 5 months ago
Adaptimmune to Participate in Scientific and Medical Conferences this November and December Philadelphia, Pennsylvania and Oxford, United Kingdom--(Newsfile Corp. - November 5, 2024) - Adaptimmune Therapeutics plc (NASDAQ: ADAP), a company working to redefine the treatment of solid tumor cancers with cell therapy, today announced presence and presentations at key scientific and medical conferences in November and December. Society for Immunotherapy of Cancer (SITC) 39 th annual meeting, November 6-10, Houston, TX Podium presentation: "Delivering on the Promise of Cell Therapies for Solid Tumors: T-cell Therapy for Synovial Sarcoma" / Jo Brewer, PhD, Chief Scientific Officer, Adaptimmune. newsfilecorp.com - 5 months ago
Adaptimmune to Report Q3 2024 Financial and Business Updates on Wednesday, November 13, 2024 Philadelphia, Pennsylvania and Oxford, United Kingdom--(Newsfile Corp. - October 31, 2024) - Adaptimmune Therapeutics plc (NASDAQ: ADAP), a company redefining the treatment of solid tumor cancers with cell therapy, will report financial results and provide business updates for the third quarter ended September 30, 2024, after the US markets close on Wednesday, November 13, 2024. Following the announcement, the Company will host a live webcast at 4:30 p.m. newsfilecorp.com - 5 months ago
8. Profile Summary

Adaptimmune Therapeutics plc ADAP

image
COUNTRY GB
INDUSTRY Biotechnology
MARKET CAP $ 65.6 M
Dividend Yield 0.00%
Description Adaptimmune Therapeutics plc, a clinical-stage biopharmaceutical company, focuses on providing novel cell therapies primarily to patients with solid tumors in the United States and the United Kingdom. The company's specific peptide enhanced affinity receptor (SPEAR) T-cell platform enables it to identify cancer targets. It is developing ADP-A2M4 that is in phase II clinical trials with SPEARHEAD-1 for synovial sarcoma and myxoid round cell liposarcoma indications (MRCLS); in phase II clinical trials with SPEARHEAD-2 for patients with head and neck cancer; and in phase I clinical trials for urothelial, melanoma, head and neck, ovarian, non-small cell lung, esophageal and gastric, synovial sarcoma, and MRCLS cancers. The company is also developing ADP-A2AFP, which is in phase I clinical trials for hepatocellular carcinoma; and ADP-A2M4CD8, which is in phase I clinical trial for SPEAR T-cells focusing on treating patients with lung, gastroesophageal, head and neck, ovarian, and bladder cancers. It has a collaboration and license agreement with GSK; third party collaborations with Noile-Immune Biotech Inc., Alpine Immune Sciences, Inc., and National Center for Cancer Immune Therapy in Denmark; strategic alliance agreement with the MD Anderson Cancer Center; and co-development and co-commercialization agreement with Universal Cells, Inc. Adaptimmune Therapeutics plc also has a strategic collaboration and license agreement with Genentech, Inc. and F. Hoffman-La Roche Ltd to develop personalized allogeneic T-cell therapies utilizing aß T-cell receptors. Adaptimmune Therapeutics plc was founded in 2008 and is headquartered in Abingdon, the United Kingdom.
Contact 60 Jubilee Avenue, Abingdon, OX14 4RX https://www.adaptimmune.com
IPO Date May 6, 2015
Employees 506
Officers Dr. Elliot Norry B.A., M.D. Chief Medical Officer Ms. Dana Lynch Senior Director of Corporate Communications Ms. Kerry Sharp Senior Vice President & General Council Dr. Helen Katrina Tayton-Martin MBA, Ph.D. Co-Founder & Chief Business & Strategy Officer Mr. Adrian G. Rawcliffe Chief Executive Officer, Principal Accounting Officer & Director Dr. Juli P. Miller Ph.D. Vice President of Corporate Affairs & Investor Relations Mr. Gavin Hilary James Wood ACA, BA (Hons) Chief Financial Officer Ms. Joanna Brewer Ph.D. Chief Scientific Officer Mr. John Lunger Chief Patient Supply Officer Mr. William C. A. Bertrand Jr., Esq., J.D. Chief Operating Officer & Chief Compliance Officer