Previous Close | $18.14 |
Intrinsic Value | $7.81 |
Upside potential | -57% |
Data is not available at this time.
Assembly Biosciences, Inc. operates in the biotechnology sector, focusing on the development of innovative antiviral therapeutics targeting hepatitis B virus (HBV) and other viral infections. The company's core revenue model is driven by research collaborations, licensing agreements, and potential milestone payments from partners, as it advances its pipeline of small-molecule inhibitors. Assembly Bio's lead candidates aim to disrupt the viral lifecycle, offering functional cures for chronic HBV, a market with significant unmet medical needs. The company competes in a specialized niche, leveraging its deep virology expertise to differentiate from larger pharmaceutical players. Its strategic partnerships with industry leaders provide validation for its scientific approach while mitigating some developmental risks. Assembly Bio's market position hinges on clinical execution, as it seeks to transition from a research-stage entity to a commercial-stage biotech with first-in-class therapies.
Assembly Biosciences reported $28.5 million in revenue for the period, primarily from collaborative arrangements, while posting a net loss of $40.2 million. The negative operating cash flow of $51.1 million reflects the company's heavy investment in R&D activities. With minimal capital expenditures, the business remains asset-light, focusing resources on clinical development rather than infrastructure.
The diluted EPS of -$6.69 demonstrates the company's current pre-revenue stage, with earnings power constrained by ongoing research costs. Capital efficiency metrics are challenging to assess positively at this development phase, as the business prioritizes pipeline advancement over near-term profitability. The negative cash flow from operations indicates significant funding requirements to sustain clinical programs.
The company maintains $38.3 million in cash and equivalents against $3.1 million in total debt, suggesting adequate liquidity for near-term operations. However, the consistent cash burn rate may necessitate additional financing to support clinical trials beyond the current runway. The balance sheet reflects a typical biotech profile—minimal debt but reliant on future funding rounds or partnership deals.
As a clinical-stage biotech, Assembly Bio shows no dividend payments, reinvesting all available resources into drug development. Growth prospects depend entirely on clinical trial outcomes and regulatory progress. The company's value creation potential lies in successful pipeline advancement rather than traditional financial metrics, with binary outcomes typical of the biotech sector.
Market valuation likely reflects the speculative nature of the company's clinical pipeline, with investors pricing in potential therapeutic breakthroughs. The absence of commercial products makes traditional valuation metrics less meaningful, placing emphasis on developmental milestones and partnership announcements as key value drivers.
Assembly Bio's specialized virology expertise and targeted pipeline represent its primary competitive advantages. The outlook remains highly dependent on clinical data readouts and the ability to secure additional funding or partnerships. Success in HBV therapeutics could position the company as an attractive acquisition target for larger pharmaceutical firms seeking to expand their virology portfolios.
Company filings, SEC Form 10-K
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |