investorscraft@gmail.com

Intrinsic ValueAclaris Therapeutics, Inc. (0H8T.L)

Previous Close£3.50
Intrinsic Value
Upside potential
Previous Close
£3.50

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Aclaris Therapeutics, Inc. is a clinical-stage biopharmaceutical company focused on developing novel therapies for immune-inflammatory diseases, operating through its Therapeutics and Contract Research segments. The company’s pipeline includes Zunsemetinib, an MK2 inhibitor targeting rheumatoid arthritis, psoriatic arthritis, and hidradenitis suppurativa, alongside ATI-1777, a soft JAK 1/3 inhibitor for atopic dermatitis. Additionally, Aclaris is advancing ITK/TXK/JAK3 and MK2 inhibitors for autoimmune diseases and oncology. Its Contract Research segment provides specialized laboratory services, diversifying revenue streams. Positioned in the competitive biopharmaceutical sector, Aclaris differentiates itself through its focus on immuno-inflammatory conditions with high unmet needs. The company’s early-stage pipeline and research services underscore its dual approach to innovation and commercialization, though its market impact hinges on clinical success and regulatory approvals.

Revenue Profitability And Efficiency

Aclaris reported revenue of $18.7 million for the period, primarily driven by its Contract Research segment. However, the company remains unprofitable, with a net loss of $132.1 million and diluted EPS of -$1.71. Operating cash flow was negative at -$20.1 million, reflecting ongoing R&D investments. Capital expenditures totaled -$35.9 million, indicating significant investment in long-term growth initiatives.

Earnings Power And Capital Efficiency

The company’s earnings power is constrained by its clinical-stage status, with losses driven by high R&D costs. Capital efficiency metrics are challenging due to negative operating cash flow and substantial expenditures. Aclaris’ ability to monetize its pipeline will be critical to improving capital returns, but near-term profitability remains unlikely without successful commercialization.

Balance Sheet And Financial Health

Aclaris holds $24.6 million in cash and equivalents, with total debt of $2.6 million, suggesting a manageable leverage position. However, the negative operating cash flow and high burn rate may necessitate additional financing to sustain operations. The balance sheet reflects the typical financial profile of a clinical-stage biotech, with liquidity being a key focus area.

Growth Trends And Dividend Policy

Growth is contingent on clinical milestones, with no current dividend policy. The company’s pipeline progression will dictate future revenue potential, but near-term trends are overshadowed by R&D expenses. Investor returns are likely tied to pipeline success rather than income generation.

Valuation And Market Expectations

With a market cap of $136.6 million, Aclaris trades at a premium to revenue, reflecting investor optimism around its pipeline. The low beta of 0.432 suggests relative insulation from broader market volatility, though clinical setbacks could significantly impact valuation.

Strategic Advantages And Outlook

Aclaris’ focus on immune-inflammatory diseases provides a niche opportunity, but clinical and regulatory risks remain high. The company’s dual-segment model offers some diversification, but long-term success depends on pipeline execution. The outlook is speculative, hinging on data readouts and partnership potential.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

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