investorscraft@gmail.com

Intrinsic ValueVerastem, Inc. (0LOV.L)

Previous Close£6.15
Intrinsic Value
Upside potential
Previous Close
£6.15

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

Verastem, Inc. is a development-stage biopharmaceutical company specializing in innovative cancer therapies, with a focus on targeting RAS pathway-driven tumors. Its lead candidate, VS-6766, is a dual RAF/MEK clamp designed to inhibit MEK kinase activity and disrupt RAF-mediated MEK phosphorylation, positioning it as a potential treatment for resistant cancers. The company is advancing multiple clinical trials, including RAMP 201 for recurrent low-grade serous ovarian cancer and RAMP 202 for KRAS/BRAF-mutant non-small cell lung cancer, demonstrating its commitment to addressing unmet medical needs in oncology. Verastem has strategically partnered with industry leaders like Chugai Pharmaceutical, Pfizer, and Amgen to enhance its development pipeline and commercialization prospects. Its collaboration with Amgen on the RAMP 203 trial, combining VS-6766 with LUMAKRASTM, underscores its focus on synergistic therapeutic approaches. Operating in the highly competitive oncology sector, Verastem differentiates itself through its targeted mechanism of action and adaptive trial designs, though it faces significant regulatory and commercial risks inherent to clinical-stage biotech firms.

Revenue Profitability And Efficiency

Verastem reported minimal revenue of $10 million, reflecting its development-stage status, while net losses stood at -$130.6 million, driven by high R&D expenditures. The company's operating cash flow was -$104.8 million, with capital expenditures remaining negligible, indicating a focus on clinical development over infrastructure. Diluted EPS of -$3.66 highlights the financial challenges of advancing its pipeline without commercialized products.

Earnings Power And Capital Efficiency

With no approved products, Verastem's earnings power remains constrained, relying heavily on partnerships and funding to sustain operations. Its capital efficiency is under pressure due to the high costs of clinical trials, though strategic collaborations mitigate some financial risks. The company’s ability to progress its pipeline toward regulatory milestones will be critical to improving its capital allocation profile.

Balance Sheet And Financial Health

Verastem holds $88.8 million in cash and equivalents against $42.3 million in total debt, providing a limited runway for ongoing trials. The absence of dividend payouts aligns with its reinvestment strategy. While the balance sheet shows liquidity, sustained losses and reliance on external financing pose risks to long-term financial stability.

Growth Trends And Dividend Policy

Growth hinges on clinical trial outcomes, with potential catalysts from RAMP 201/202/203 data readouts. The company does not pay dividends, redirecting all resources toward pipeline development. Investor returns are contingent on successful commercialization or partnership milestones, making it a high-risk, high-reward proposition.

Valuation And Market Expectations

The market cap of $441.6 million reflects optimism around Verastem’s clinical pipeline, particularly VS-6766’s potential in niche oncology indications. A beta of 0.852 suggests moderate volatility relative to the market, though binary events like trial results could drive significant price swings. Valuation remains speculative pending regulatory and commercial validation.

Strategic Advantages And Outlook

Verastem’s strategic partnerships and focus on RAS pathway inhibitors provide a competitive edge in targeted oncology. However, the outlook is highly dependent on clinical success and regulatory approvals. Near-term risks include trial delays or failures, while long-term potential lies in addressing resistant cancers with its novel mechanisms.

Sources

Company filings, investor presentations

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