Intrinsic value of GlycoMimetics, Inc. (GLYC)

[per Chepakovich valuation model]

other valuations of GLYC

[per Chepakovich valuation model]  See other valuations of GLYC stock

Previous Close$2.41
Intrinsic Value
Upside potential
Previous Close
$2.41

VALUATION INPUT DATA

Revenue, mln $
Initial revenue growth rate (norm.), %
Variable cost ratio, %
Fixed operating expenses, mln $
Production assets / Revenue, %
Working capital / Revenue, %
Interest rate on debt, %
Life of production assets, yrs
Initial discount rate, %
Shares outstanding, mln
Adjusted equity ratio
Adjusted assets / Revenue
Based on fiscal year data as of 2020-12-31 and quarterly data as of 2020-12-31.
NOTE: The bar chart shows historic and forecasted yearly revenue growth rates. Its purpose is to help you in determining what initial revenue rate you want to base your stock valuation on. Please make sure that you are confident in the value you select - for most stocks it is by far the most important parameter in valuation.
  1. Annual
  2. Quarterly YoY
  3. Quarterly QoQ

Annual revenue growth rates, % (past and forecasted)

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2020(a)2021202220232024202520262027202820292030203120322033203420352036203720382039204020412042204320442045

INCOME STATEMENT

Revenue growth rate, %54834.6NaN
Revenue, $10NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m62NaN
Operating income, $m-52NaN
EBITDA, $m-51NaN
Interest expense (income), $mNaN
Earnings before tax, $m60NaN
Tax expense, $m111NaN
Net income, $m-51NaN

BALANCE SHEET

Cash and short-term investments, $m137NaN
Total assets, $m143NaN
Adjusted assets (=assets-cash), $m6NaN
Average production assets, $m1561NaN
Working capital, $m126NaN
Total debt, $m0NaN
Total liabilities, $m15NaN
Total equity, $m128NaN
Debt-to-equity ratio0.000NaN
Adjusted equity ratio-1.521NaN

CASH FLOW

Net income, $m-51NaN
Depreciation, amort., depletion, $m0NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m-39NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-0NaN
Free cash flow, $m-39NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m126
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN