Download PDF

1. Company Snapshot

1.a. Company Description

Aadi Bioscience, Inc., a clinical-stage biopharmaceutical company, engages in developing and commercializing precision therapies for genetically defined cancers with alterations in mTOR pathway genes.Its lead drug candidate, FYARRO is a form of sirolimus bound to albumin.Aadi is evaluating FYARRO in cancers with known mTOR pathway activation, including tumor agnostic indications targeting specific genomic alterations that activate the mTOR pathway.


The company was incorporated in 2007 and is headquartered in Pacific Palisades, California.

Show Full description

1.b. Last Insights on AADI

Aadi Bioscience's recent performance was negatively impacted by the company's decision to rebrand as Whitehawk Therapeutics, which may have caused confusion among investors. The company's financial results for the fourth quarter and full-year 2024 were likely overshadowed by the strategic transactions and corporate updates announced in the same period. The appointment of David Dornan, PhD as Chief Scientific Officer in February 2025 was a positive development, but its impact on the company's short-term performance is unclear.

1.c. Company Highlights

2. Whitehawk Therapeutics Posts Mixed Q4 Results Amid Strategic Transformation

Whitehawk Therapeutics, formerly Aadi Biosciences, reported its fourth quarter and full-year 2024 earnings, showcasing a mix of financial performance and strategic progress. The company ended the year with $47.2 million in cash and expects to bolster its balance sheet to $170-180 million post-transactions, providing a runway into 2028. However, the net loss widened to $18.3 million for the quarter and $63.7 million for the year, reflecting increased R&D expenses tied to its in-licensing agreements. On the positive side, FYARRO sales grew 14% in Q4 and 7% for the full year, demonstrating continued momentum in its commercial franchise.

Publication Date: May -04

📋 Highlights
  • Strategic Transformation: Whitehawk Therapeutics emerged from Aadi Biosciences with a new focus on advanced ADCs, in-licensing three pipeline assets and securing $100 million in financing.
  • ADC Portfolio Development: The company's ADC portfolio targets PTK7, MUC16, and SEZ6, with improved therapeutic index and 16-45% better response rates compared to first-gen ADCs.
  • Financial Position: Whitehawk ended 2024 with $47.2 million in cash, expecting $170-180 million post-transactions, providing a runway into 2028.
  • Expenses and Loss: R&D expenses increased due to in-licensing, while SG&A decreased; net loss was $18.3 million for Q4 and $63.7 million for the year.
  • Development Pipeline: Plans to file three INDs within 15 months, starting with HWK-007 in H2 2025, targeting large cancer populations with novel ADCs.

Strategic Shift to ADC Portfolio

Whitehawk’s transformation into a next-generation antibody-drug conjugate (ADC) platform is underway, with a focus on three promising candidates: HWK-007, HWK-016, and HWK-206. These assets target PTK7, MUC16, and SEZ6, respectively, addressing large cancer populations with potentially higher therapeutic indices. Management highlighted the improved efficacy of its novel TOPO1 payload and stable linker chemistry, which have shown a 16-45% improvement in objective response rates compared to first-gen ADCs. As Dr. Dave Lennon noted, “Our ADC portfolio is designed to target validated tumor biology with minimal off-target toxicity, positioning us for significant clinical benefits across multiple cancer types.”</h6> <h6>Competitive Positioning and Market Opportunity</h6> <p>Whitehawk’s focus on less competitive targets such as PTK7, MUC16, and SEZ6 is a strategic differentiator. PTK7 is broadly expressed in multiple cancers, while MUC16’s expression increases with disease progression in gynecological cancers, offering a clear biomarker strategy. SEZ6, meanwhile, has shown high expression in small cell lung cancer, as evidenced by AbbVie’s program. With plans to file three U.S. INDs in the next 15 months, Whitehawk is well-positioned to be first or second to market in these indications, enhancing its competitive edge.

Valuation and Financial Runway

Whitehawk’s valuation metrics reflect its growth potential and strategic transformation. The company currently trades at a P/S ratio of 3.11 and an EV/EBITDA of -0.83, indicating a premium for its pipeline and platform. With a cash runway extending into 2028, Whitehawk has the financial flexibility to advance its ADC portfolio without near-term funding pressures. Analysts estimate 7.9% revenue growth for next year, though the company’s actual EPS of -0.67 fell short of consensus estimates of -0.3, reflecting higher R&D investments.

3. NewsRoom

Card image cap

Aadi Bioscience Relaunches as Whitehawk Therapeutics Marking Evolution into ADC Company

Mar -18

Card image cap

Aadi Bioscience to Report Fourth Quarter and Full-Year 2024 Results and Corporate Update

Mar -14

Card image cap

Aadi Bioscience, Inc. (AADI) Expected to Beat Earnings Estimates: Should You Buy?

Mar -05

Card image cap

Aadi Bioscience Announces Closing of $100 Million PIPE Financing

Mar -04

Card image cap

Aadi Bioscience Announces Approval of All Proposals at Special Meeting of Stockholders

Mar -03

Card image cap

All You Need to Know About Aadi Bioscience (AADI) Rating Upgrade to Buy

Feb -26

Card image cap

Aadi Bioscience to Present at the TD Cowen 45th Annual Healthcare Conference

Feb -24

Card image cap

Aadi Bioscience Appoints David Dornan, PhD, as Chief Scientific Officer

Feb -18

4. Business Breakdown

4.a. Revenues by Country

4.b. Revenues by Segment

5. Expected revenues mid-term growth (15.40%)

6. Segments

Proprietary Therapeutics

Expected Growth: 15.4%

Growing incidence of rare tumors, increasing adoption of targeted therapies, and FYARRO's potential to address unmet medical needs in malignant PEComa and other rare tumors drive the market growth.

7. Detailed Products

AYVAKIT

AYVAKIT is an oral tyrosine kinase inhibitor for the treatment of gastrointestinal stromal tumors (GIST) and other cancers.

FYARRO

FYARRO is an mTOR inhibitor for the treatment of advanced malignant perivascular epithelioid cell tumors (PEComa).

Nemtab

Nemtab is an oral, small molecule inhibitor of the enzyme glutaminase, which is expected to be developed for the treatment of various cancers.

8. Aadi Bioscience, Inc.'s Porter Forces

Forces Ranking

Threat Of Substitutes

Aadi Bioscience, Inc. has a moderate threat of substitutes due to the availability of alternative treatments for rare cancers.

Bargaining Power Of Customers

Aadi Bioscience, Inc. has a low bargaining power of customers due to the lack of alternative treatment options for rare cancers.

Bargaining Power Of Suppliers

Aadi Bioscience, Inc. has a moderate bargaining power of suppliers due to the availability of multiple suppliers for raw materials.

Threat Of New Entrants

Aadi Bioscience, Inc. has a high threat of new entrants due to the growing demand for rare cancer treatments and the availability of funding for biotech startups.

Intensity Of Rivalry

Aadi Bioscience, Inc. operates in a highly competitive industry with multiple players vying for market share in the rare cancer treatment space.

9. SWOT Analysis

10. Capital Structure

10.a. Balance Sheet

10.b. Weighted Average Cost of capital

Value
Debt Weight 6.26%
Debt Cost 3.95%
Equity Weight 93.74%
Equity Cost 7.49%
WACC 7.26%
Leverage 6.68%

11. Quality Control: Aadi Bioscience, Inc. passed 3 out of 9 key points

12.a Historical Valuation

12.b Price/Earnings Ratio

12.c Margin Valuation

12.d Peers Valuation

Peers Group Analysis

Stock-Card
Atara Bio

A-Score: 5.6/10

Value: 7.4

Growth: 8.0

Quality: 7.0

Yield: 0.0

Momentum: 10.0

Volatility: 1.0

1-Year Total Return ->

Stock-Card
Oramed Pharmaceuticals

A-Score: 4.1/10

Value: 7.8

Growth: 4.8

Quality: 3.0

Yield: 0.0

Momentum: 6.0

Volatility: 3.0

1-Year Total Return ->

Stock-Card
Aadi Bioscience

A-Score: 3.9/10

Value: 8.0

Growth: 5.4

Quality: 4.5

Yield: 0.0

Momentum: 3.5

Volatility: 2.0

1-Year Total Return ->

Stock-Card
Foghorn Therapeutics

A-Score: 3.8/10

Value: 8.0

Growth: 5.4

Quality: 6.0

Yield: 0.0

Momentum: 2.0

Volatility: 1.3

1-Year Total Return ->

Stock-Card
Century Therapeutics

A-Score: 3.8/10

Value: 9.6

Growth: 5.4

Quality: 5.2

Yield: 0.0

Momentum: 0.5

Volatility: 2.0

1-Year Total Return ->

Stock-Card
Sutro Biopharma

A-Score: 3.0/10

Value: 9.4

Growth: 2.3

Quality: 4.9

Yield: 0.0

Momentum: 0.5

Volatility: 0.7

1-Year Total Return ->

Peers Metrics

12.e Scoring Insights

12.f DCF BETA

Parameters

Short Term Growth

Short term Time

Long-Term Growth

WACC

Target Price

2.05$

Current Price

2.05$

Potential

-0.00%

Expected Cash-Flows