investorscraft@gmail.com

Intrinsic ValueViridian Therapeutics, Inc. (0K1R.L)

Previous Close£32.69
Intrinsic Value
Upside potential
Previous Close
£32.69

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

Viridian Therapeutics operates in the biotechnology sector, focusing on developing innovative treatments for serious diseases, particularly thyroid eye disease (TED). The company’s core revenue model is centered around advancing its clinical-stage pipeline, including VRDN-001, VRDN-002, and VRDN-003, all targeting IGF-1R. These monoclonal antibodies aim to address unmet medical needs in TED, a niche yet high-impact therapeutic area. Viridian’s strategic positioning leverages its expertise in antibody development, targeting a market with limited competition and significant patient demand. The company’s focus on TED provides a clear pathway for differentiation, though its success hinges on clinical trial outcomes and regulatory approvals. As a clinical-stage biotech, Viridian relies heavily on funding to sustain R&D, making its market position contingent on investor confidence and pipeline progress.

Revenue Profitability And Efficiency

Viridian Therapeutics reported minimal revenue of $302,000, reflecting its early-stage status with no commercialized products. The company posted a net loss of $269.9 million, driven by high R&D expenses typical of clinical-stage biotechs. Operating cash flow was negative $232.3 million, underscoring the capital-intensive nature of drug development. With no capital expenditures, the company’s cash burn is primarily directed toward advancing its clinical programs.

Earnings Power And Capital Efficiency

The company’s diluted EPS of -$3.98 highlights its current lack of earnings power, as expected for a pre-revenue biotech. Viridian’s capital efficiency is constrained by its reliance on external funding to support clinical trials. The absence of dividend payments aligns with its focus on reinvesting all available resources into pipeline development.

Balance Sheet And Financial Health

Viridian holds $99.6 million in cash and equivalents, providing a limited runway given its high operational burn rate. Total debt stands at $21.1 million, a manageable figure relative to its cash position. The company’s financial health is precarious, necessitating additional funding to sustain operations beyond the near term.

Growth Trends And Dividend Policy

Growth prospects hinge on clinical milestones for its TED-focused pipeline, with no near-term revenue diversification. Viridian does not pay dividends, reflecting its reinvestment strategy. Shareholder returns will depend on pipeline success and potential partnerships or licensing deals.

Valuation And Market Expectations

The market cap of $1.1 billion suggests investor optimism around Viridian’s clinical pipeline, despite its lack of profitability. The low beta of 0.617 indicates relative stability, though this may reflect limited trading activity. Valuation is speculative, tied to clinical progress rather than current financial metrics.

Strategic Advantages And Outlook

Viridian’s focus on TED provides a targeted opportunity in a specialized market. Its monoclonal antibody platform offers potential differentiation, but risks include clinical trial failures and funding needs. The outlook remains uncertain, with success contingent on pipeline advancement and regulatory approvals.

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