FMP

FMP

Enter

MRKR - Marker Therapeutics,...

photo-url-https://images.financialmodelingprep.com/symbol/MRKR.png

Marker Therapeutics, Inc.

MRKR

NASDAQ

Marker Therapeutics, Inc., a clinical-stage immuno-oncology company, engages in the development and commercialization of various T cell-based immunotherapies and peptide-based vaccines for the treatment of hematological malignancies and solid tumor indications in the United States. Its MultiTAA-specific T cell technology is based on the manufacture of non-engineered tumor-specific T cells that recognize multiple tumor-associated antigens and kill tumor cells expressing tumor-associated antigens. The company's MultiTAA-specific T cell therapies include autologous T cells for the treatment of lymphoma, and various solid tumors; allogeneic T cells for the treatment of acute myeloid leukemia and acute lymphoblastic leukemia; and off-the-shelf products in various indications. It is also developing TPIV100/110, a peptide-based immunotherapeutic vaccines for the treatment of breast and ovarian cancer cells; and TPIV200, which is in Phase 2 clinical trial for the treatment of breast and ovarian cancers. The company was founded in 1999 and is headquartered in Houston, Texas.

1.03 USD

0 (0%)

Operating Data

Year

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

Revenue

466.79k

1.24M

9M

3.31M

6.59T

10.49T

16.7T

26.59T

42.33T

67.39T

Revenue %

-

166.01

625.17

-63.23

199.06M

59.19

59.19

59.19

59.19

Ebitda

-27.63M

-36.32M

-19.79M

-11.79M

-11.12T

-10.49T

-16.7T

-26.59T

-42.33T

-67.39T

Ebitda %

-5.92k

-2.92k

-219.79

-356.14

-168.69

-100

-100

-100

-100

Ebit

-28.71M

-39.48M

-23.47M

-14.58M

-4.53M

-8.39T

-13.36T

-21.27T

-33.86T

-53.91T

Ebit %

-6.15k

-3.18k

-260.66

-440.37

-0

-80

-80

-80

-80

Depreciation

1.08M

3.16M

3.68M

2.79M

-11.12T

4.72T

7.52T

11.97T

19.06T

30.34T

Depreciation %

230.44

254.7

40.87

84.23

-168.69

45.02

45.02

45.02

45.02

Balance Sheet

Year

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

Total Cash

21.35M

42.35M

11.78M

15.11M

19.19T

10.49T

16.7T

26.59T

42.33T

67.39T

Total Cash %

4.57k

3.41k

130.85

456.38

291.19

100

100

100

100

Receivables

1M

237

2.4M

1.03M

2.35T

4.06T

6.46T

10.28T

16.37T

26.06T

Receivables %

214.35

0.02

26.68

31.04

35.6

38.67

38.67

38.67

38.67

Inventories

-1M

-

-

-988.13k

-

-2.72T

-4.34T

-6.91T

-10.99T

-17.5T

Inventories %

-214.23

-

-

-29.84

-

-25.97

-25.97

-25.97

-25.97

Payable

2.94M

5.14M

1.1M

961k

1.07M

5.06T

8.06T

12.83T

20.42T

32.51T

Payable %

628.77

414.27

12.23

29.02

0

48.25

48.25

48.25

48.25

Cap Ex

-10.43M

-3.13M

-4.95M

-

-

-5.35T

-8.52T

-13.56T

-21.58T

-34.36T

Cap Ex %

-2.23k

-252.16

-54.92

-

-

-50.98

-50.98

-50.98

-50.98

Weighted Average Cost Of Capital

Price

1.03

Beta

Diluted Shares Outstanding

8.98M

Costof Debt

4.15

Tax Rate

After Tax Cost Of Debt

0

Risk Free Rate

Market Risk Premium

Cost Of Equity

Total Debt

0

Total Equity

9.25M

Total Capital

9.25M

Debt Weighting

0

Equity Weighting

100

Wacc

11.43

Build Up Free Cash Flow

Year

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

Revenue

466.79k

1.24M

9M

3.31M

6.59T

10.49T

16.7T

26.59T

42.33T

67.39T

Ebitda

-27.63M

-36.32M

-19.79M

-11.79M

-11.12T

-10.49T

-16.7T

-26.59T

-42.33T

-67.39T

Ebit

-28.71M

-39.48M

-23.47M

-14.58M

-4.53M

-8.39T

-13.36T

-21.27T

-33.86T

-53.91T

Tax Rate

100

100

100

100

100

100

100

100

100

100

Ebiat

-28.53M

-39.47M

-23.46M

-14.59M

-4.55

-6.7T

-10.67T

-16.99T

-27.04T

-43.05T

Depreciation

1.08M

3.16M

3.68M

2.79M

-11.12T

4.72T

7.52T

11.97T

19.06T

30.34T

Receivables

1M

237

2.4M

1.03M

2.35T

4.06T

6.46T

10.28T

16.37T

26.06T

Inventories

-1M

-

-

-988.13k

-

-2.72T

-4.34T

-6.91T

-10.99T

-17.5T

Payable

2.94M

5.14M

1.1M

961k

1.07M

5.06T

8.06T

12.83T

20.42T

32.51T

Cap Ex

-10.43M

-3.13M

-4.95M

-

-

-5.35T

-8.52T

-13.56T

-21.58T

-34.36T

Ufcf

-34.94M

-37.23M

-31.17M

-9.57M

-13.47T

-1.25T

-9.46T

-15.06T

-23.97T

-38.16T

Wacc

11.43

11.43

11.43

11.43

11.43

Pv Ufcf

-1.12T

-7.62T

-10.88T

-15.55T

-22.21T

Sum Pv Ufcf

-57.38T

Terminal Value

Growth In Perpetuity Method

Long Term Growth Rate

Wacc

11.43

Free Cash Flow T1

-38.93T

Terminal Value

-412.66T

Present Terminal Value

-240.18T

Intrinsic Value

Enterprise Value

-297.56T

Net Debt

-19.19M

Equity Value

-297.56T

Diluted Shares Outstanding

8.98M

Equity Value Per Share

-33.14M

Projected DCF

-33135073 1%

DCF Levered

Download Excel

FMP

FMP

Financial Modeling Prep API provides real time stock price, company financial statements, major index prices, stock historical data, forex real time rate and cryptocurrencies. Financial Modeling Prep stock price API is in real time, the company reports can be found in quarter or annual format, and goes back 30 years in history.
twitterlinkedin
2017-2025 © Financial Modeling Prep