image
Healthcare - Biotechnology - NASDAQ - US
$ 0.3858
-1.1 %
$ 10.8 M
Market Cap
-0.19
P/E
1. INTRINSIC VALUE

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

The intrinsic value of one NXTC stock under the worst case scenario is HIDDEN Compared to the current market price of 0.386 USD, NextCure, Inc. is HIDDEN

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

The intrinsic value of one NXTC stock under the base case scenario is HIDDEN Compared to the current market price of 0.386 USD, NextCure, Inc. is HIDDEN

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

The intrinsic value of one NXTC stock under the best case scenario is HIDDEN Compared to the current market price of 0.386 USD, NextCure, Inc. is HIDDEN

2. FUNDAMENTAL ANALYSIS

Price Chart NXTC

image
$1.6$1.6$1.4$1.4$1.2$1.2$1.0$1.0$0.8$0.8$0.6$0.6$0.4$0.4$0.2$0.215 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
0 REVENUE
0.00%
-59.7 M OPERATING INCOME
11.66%
-55.7 M NET INCOME
11.27%
-40.8 M OPERATING CASH FLOW
22.97%
55.3 M INVESTING CASH FLOW
40.83%
144 K FINANCING CASH FLOW
-6.49%
0 REVENUE
0.00%
-12.5 M OPERATING INCOME
0.32%
-11.6 M NET INCOME
-0.55%
-6.97 M OPERATING CASH FLOW
39.16%
6.96 M INVESTING CASH FLOW
-61.99%
36 K FINANCING CASH FLOW
3500.00%
Balance Sheet NextCure, Inc.
image
Current Assets 71.8 M
Cash & Short-Term Investments 68.6 M
Receivables 0
Other Current Assets 3.19 M
Non-Current Assets 9.05 M
Long-Term Investments 0
PP&E 8.72 M
Other Non-Current Assets 332 K
84.86 %3.94 %10.79 %Total Assets$80.9m
Current Liabilities 9.57 M
Accounts Payable 5.35 M
Short-Term Debt 0
Other Current Liabilities 4.22 M
Non-Current Liabilities 5.81 M
Long-Term Debt 5.15 M
Other Non-Current Liabilities 661 K
34.79 %27.43 %33.49 %4.30 %Total Liabilities$15.4m
EFFICIENCY
Earnings Waterfall NextCure, Inc.
image
Revenue 0
Cost Of Revenue 0
Gross Profit 0
Operating Expenses 59.7 M
Operating Income -59.7 M
Other Expenses -4.09 M
Net Income -55.7 M
00(10m)(10m)(20m)(20m)(30m)(30m)(40m)(40m)(50m)(50m)(60m)(60m)000(60m)(60m)4m(56m)RevenueRevenueCost Of RevenueCost Of RevenueGross ProfitGross ProfitOperating ExpensesOperating ExpensesOperating IncomeOperating IncomeOther ExpensesOther ExpensesNet IncomeNet Income
RATIOS
0.00% GROSS MARGIN
0.00%
0.00% OPERATING MARGIN
0.00%
0.00% NET MARGIN
0.00%
-85.00% ROE
-85.00%
-68.83% ROA
-68.83%
-83.81% ROIC
-83.81%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis NextCure, Inc.
image
10m10m00(10m)(10m)(20m)(20m)(30m)(30m)(40m)(40m)(50m)(50m)(60m)(60m)2018201820192019202020202021202120222022202320232024202420252025
Net Income -55.7 M
Depreciation & Amortization 2.86 M
Capital Expenditures -474 K
Stock-Based Compensation 6.34 M
Change in Working Capital 4.53 M
Others 2.63 M
Free Cash Flow -41.3 M
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets NextCure, Inc.
image
Wall Street analysts predict an average 1-year price target for NXTC of $3 , with forecasts ranging from a low of $3 to a high of $3 .
NXTC Lowest Price Target Wall Street Target
3 USD 677.60%
NXTC Average Price Target Wall Street Target
3 USD 677.60%
NXTC Highest Price Target Wall Street Target
3 USD 677.60%
Price
Max Price Target
Min Price Target
Average Price Target
33332222111100May '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 5
6. Ownership
Insider Ownership NextCure, Inc.
image
Sold
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
0 USD 0
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
NextCure to Present at 24th Annual Needham Virtual Healthcare Conference BELTSVILLE, Md., April 04, 2025 (GLOBE NEWSWIRE) -- NextCure, Inc. (Nasdaq: NXTC), a clinical-stage biopharmaceutical company committed to discovering and developing novel, first-in-class and best-in-class therapies to treat cancer, today announced that it will present at the 24th Annual Needham Virtual Healthcare Conference on Thursday, April 10th, at 8:45 am ET. globenewswire.com - 2 weeks ago
NextCure Provides Business Update and Reports Full Year 2024 Financial Results BELTSVILLE, Md., March 06, 2025 (GLOBE NEWSWIRE) -- NextCure, Inc. (Nasdaq: NXTC), a clinical-stage biopharmaceutical company committed to discovering and developing novel, first-in-class, and best-in-class therapies to treat cancer, today provided a business update and reported full year 2024 financial results. globenewswire.com - 1 month ago
NextCure Announces First Patient Dosed in the Phase 1 Study of LNCB74 (B7-H4 ADC) as Therapeutic for Treating Multiple Cancers BELTSVILLE, Md., Jan. 10, 2025 (GLOBE NEWSWIRE) -- NextCure, Inc. (Nasdaq: NXTC), a clinical-stage biopharmaceutical company committed to discovering and developing novel, first-in-class, and best-in-class therapies to treat cancer, today announced the first patient has been dosed in its Phase 1 study of LNCB74, a B7-H4-targeting antibody-drug conjugate (ADC) as a therapeutic for treating multiple cancers. globenewswire.com - 3 months ago
NextCure Announces Acceptance of IND Application for LNCB74 LNCB74 is a B7-H4-targeting antibody-drug conjugate being developed for multiple cancers in partnership with LigaChem Biosciences LNCB74 is a B7-H4-targeting antibody-drug conjugate being developed for multiple cancers in partnership with LigaChem Biosciences globenewswire.com - 4 months ago
NextCure to Participate in the 36th Annual Piper Sandler Healthcare Conference BELTSVILLE, Md., Nov. 26, 2024 (GLOBE NEWSWIRE) -- NextCure, Inc. (Nasdaq: NXTC), a clinical-stage biopharmaceutical company committed to discovering and developing novel, first-in-class and best-in-class therapies to treat cancer, today announced that it will participate in a fireside chat at the 36th Annual Piper Sandler Healthcare Conference in New York City on Thursday, December 5, at 12:00 pm ET. globenewswire.com - 4 months ago
Preclinical Data Demonstrates Anti-Siglec-15 Treatment Enhanced Generation of Quality Bone with Better Mechanical Properties in Mice with Moderate-to-Severe Osteogenesis Imperfecta BELTSVILLE, Md., Nov. 19, 2024 (GLOBE NEWSWIRE) -- NextCure, Inc. (Nasdaq: NXTC), a clinical-stage biopharmaceutical company committed to discovering and developing novel, first-in-class and best-in-class therapies to treat cancer, today announced the presentation of preclinical data demonstrating that treatment with NC605, a novel anti-Siglec-15 (S15) antibody, resulted in enhanced generation of quality bone with better mechanical properties, in an oral presentation at the Osteogenesis Imperfecta Federation Europe virtual Investigator Meeting on November 15th, 2024. These results demonstrate that NC605 is a highly effective treatment for Osteogenesis Imperfecta (OI), also known as brittle bone disease in a well-established model of disease. globenewswire.com - 5 months ago
NextCure Provides Business Update and Reports Third Quarter 2024 Financial Results BELTSVILLE, Md., Nov. 07, 2024 (GLOBE NEWSWIRE) -- NextCure, Inc. (Nasdaq: NXTC), a clinical-stage biopharmaceutical company committed to discovering and developing novel, first-in-class, and best-in-class therapies to treat cancer, today provided a business update and reported third-quarter 2024 financial results. globenewswire.com - 5 months ago
NextCure Reports Preclinical Data for LNCB74 and Additional Clinical Biomarker Data for NC410 Combo at Society for Immunotherapy of Cancer Annual Meeting BELTSVILLE, Md., Nov. 05, 2024 (GLOBE NEWSWIRE) -- NextCure, Inc. (Nasdaq: NXTC), a clinical-stage biopharmaceutical company committed to discovering and developing novel, first-in-class and best-in-class therapies to treat cancer, today reports pre-clinical data from LNCB74, a B7-H4-targeting antibody-drug conjugate (ADC) being developed in partnership with LigaChem Biosciences (LCB) (KOSDAQ: 141080), and biomarker data from the NC410 combination study with pembrolizumab in patients with immune checkpoint inhibitor (ICI) naïve and refractory microsatellite stable (MSS)/microsatellite instability-low (MSI-L) colorectal cancer (CRC). The data will be presented during poster sessions at the Society for Immunotherapy of Cancer (SITC) annual meeting. globenewswire.com - 5 months ago
NextCure to Give Two Presentations at Society for Immunotherapy of Cancer Annual Meeting BELTSVILLE, Md., Oct. 04, 2024 (GLOBE NEWSWIRE) -- NextCure, Inc. (Nasdaq: NXTC), a clinical-stage biopharmaceutical company committed to discovering and developing novel, first-in-class and best-in-class therapies to treat cancer, today announced two presentations at the Society for Immunotherapy of Cancer (SITC) annual meeting, to be held in Houston, TX from November 6-10, 2024. NextCure will share pre-clinical data from LNCB74 (B7-H4 ADC) and biomarker data from NC410 combination study with pembrolizumab in ICI-naïve MSS/MSI-L CRC during poster sessions. globenewswire.com - 6 months ago
NextCure Presented Results of the Phase 1b Study of NC410 in Combination with Pembrolizumab at ESMO 2024 BELTSVILLE, Md., Sept. 16, 2024 (GLOBE NEWSWIRE) -- NextCure, Inc. (Nasdaq: NXTC), a clinical-stage biopharmaceutical company committed to discovering and developing novel, first-in-class and best-in-class therapies to treat cancer, today announced that clinical data from the Phase 1b portion of a Phase 1b/2 study evaluating NC410, a LAIR-2 fusion protein, in combination with pembrolizumab was presented at ESMO 2024. The trial, which is evaluating the combination in ovarian cancer and immune checkpoint inhibitor (ICI) naïve and refractory microsatellite stable (MSS)/microsatellite instability-low (MSI-L) colorectal cancer (CRC), demonstrated clinical activity in these hard-to-treat cancers. The data were presented by clinical trial investigators Emese Zsiros, M.D., Ph.D., Associate Professor of Oncology, Chair, Department of Gynecologic Oncology, Roswell Park Comprehensive Cancer Center (ovarian) and Eric S. Christenson, M.D., Assistant Professor of Oncology at Johns Hopkins Sidney Kimmel Comprehensive Cancer Center (CRC). The presentations are available on the NextCure website (www.nextcure.com). globenewswire.com - 7 months ago
NextCure to Present at the H.C. Wainwright 5th Annual Neuro Perspectives Virtual Conference BELTSVILLE, Md., June 20, 2024 (GLOBE NEWSWIRE) -- NextCure, Inc. (Nasdaq: NXTC), a clinical-stage biopharmaceutical company committed to discovering and developing novel, first-in-class and best-in-class therapies, today announced that it will present and host institutional investor meetings at the H.C. Wainwright 5th Annual Neuro Perspectives Virtual Conference on Thursday, June 27, 2024. globenewswire.com - 10 months ago
NextCure Presents Phase 1b Data on NC410 and Pembrolizumab Combination at ASCO 2024 BELTSVILLE, Md., May 30, 2024 (GLOBE NEWSWIRE) -- NextCure, Inc. (Nasdaq: NXTC), a clinical-stage biopharmaceutical company committed to discovering and developing novel, first-in-class and best-in-class therapies to treat cancer, today announced that clinical data from the Phase 1b portion of a Phase 1b/2 study evaluating NC410, a LAIR-2 fusion protein, in combination with pembrolizumab will be presented at the American Society of Clinical Oncology (ASCO) Annual Meeting in Chicago. The trial evaluated the combination in immune checkpoint inhibitor (ICI) naïve and refractory microsatellite stable (MSS)/microsatellite instability-low (MSI-L) colorectal cancer (CRC) and ovarian cancer and demonstrated clinical activity in these hard-to-treat cancers. The data will be presented in a poster session by clinical trial investigator Eric S. Christenson, M.D., Assistant Professor of Oncology at Johns Hopkins Sidney Kimmel Comprehensive Cancer Center. globenewswire.com - 10 months ago
8. Profile Summary

NextCure, Inc. NXTC

image
COUNTRY US
INDUSTRY Biotechnology
MARKET CAP $ 10.8 M
Dividend Yield 0.00%
Description NextCure, Inc., a clinical-stage biopharmaceutical company, engages in discovering and developing novel immunomedicines to treat cancer and other immune-related diseases by restoring normal immune function. Its lead product candidate is NC318, which is in Phase II clinical trials for the treatment of advanced or metastatic solid tumors. The company is also developing NC410, which is in Phase I for novel immunomedicine designed to block immune suppression mediated by an immune modulator called Leukocyte-Associated Immunoglobulin-like Receptor 1; NC762, an immunomedicine targeting a molecule called human B7 homolog 4 protein, or B7-H4; and NC525, a novel LAIR-1 antibody which is in Preclinical trails that targets acute myeloid leukemia, blast cells, and leukemic stem cells. Its discovery and research programs include an antibody in preclinical evaluation of other potential novel immunomodulatory molecules. The company has a license agreement with Yale University. NextCure, Inc. was incorporated in 2015 and is headquartered in Beltsville, Maryland.
Contact 9000 Virginia Manor Road, Beltsville, MD, 20705 https://www.nextcure.com
IPO Date May 9, 2019
Employees 43
Officers Mr. Kevin G. Shaw Senior Vice President & General Counsel Mr. Michael S. Richman MSBA Co-Founder, Chief Executive Officer, President & Director Dr. Lieping Chen M.D., Ph.D. Co-Founder & Chairman of Scientific Advisory Board Mr. Steven P. Cobourn CPA Chief Financial Officer Dr. Udayan Guha M.D., Ph.D. Chief Medical Officer Dr. Sebastien Maloveste Ph.D. Senior Vice President of Business Development Mr. Sourav Kundu Ph.D. Senior Vice President of Development & Manufacturing Dr. Timothy Mayer Ph.D. Chief Operating Officer Dr. Solomon Langermann Ph.D. Chief Scientific Officer