investorscraft@gmail.com

Intrinsic ValueAclaris Therapeutics, Inc. (ACRS)

Previous Close$1.95
Intrinsic Value
Upside potential
Previous Close
$1.95

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. operates in the biotechnology sector, focusing on developing innovative therapies for immune-inflammatory diseases. The company’s revenue model is primarily driven by research collaborations, licensing agreements, and potential future commercialization of its drug candidates. Aclaris has positioned itself as a specialist in kinase inhibition, targeting conditions like alopecia areata and vitiligo, where unmet medical needs persist. Its lead candidate, ATI-1777, exemplifies its focus on dermatological and inflammatory disorders. The company competes in a high-growth but highly competitive segment, requiring significant R&D investment to differentiate itself. Aclaris leverages its proprietary KINect® drug discovery platform to identify novel compounds, aiming to carve a niche in specialized therapeutics. While still in clinical stages, its pipeline holds promise, though commercialization risks remain substantial given the capital-intensive nature of biotech development.

Revenue Profitability And Efficiency

Aclaris reported revenue of $18.7 million for FY 2024, primarily from collaboration agreements, while net losses widened to $-132.1 million. The diluted EPS of $-1.71 reflects ongoing R&D expenditures outpacing revenue generation. Operating cash flow was negative at $-20.1 million, with minimal capital expenditures, indicating a focus on sustaining liquidity for clinical programs rather than infrastructure investments.

Earnings Power And Capital Efficiency

The company’s negative earnings underscore its pre-commercial stage, with capital allocated heavily toward advancing its pipeline. Absence of debt and reliance on equity financing suggest a cautious approach to leverage, though dilution risk persists. Cash burn remains a critical metric, with $24.6 million in cash reserves likely necessitating additional funding to sustain operations beyond the near term.

Balance Sheet And Financial Health

Aclaris maintains a debt-free balance sheet, with $24.6 million in cash and equivalents providing limited runway. Total liabilities are modest, but recurring losses strain liquidity. The lack of long-term debt mitigates solvency risks, though reliance on equity or partnership funding is inevitable to advance clinical trials and avoid operational disruptions.

Growth Trends And Dividend Policy

Growth hinges on clinical milestones, with no near-term revenue diversification beyond collaborations. The company does not pay dividends, reinvesting all resources into R&D. Investor returns depend entirely on pipeline success, making progress in trials like ATI-1777 pivotal for valuation upside.

Valuation And Market Expectations

The market prices Aclaris as a high-risk, high-reward biotech, with valuation tied to pipeline potential rather than current fundamentals. Negative earnings and cash flow are typical for the sector, but further dilution or partnership terms could influence sentiment. The absence of debt provides flexibility, though investor patience is required given the long development cycles.

Strategic Advantages And Outlook

Aclaris’s KINect® platform and focus on niche inflammatory diseases offer differentiation, but commercialization remains years away. Partnerships or licensing deals could de-risk the model. The outlook is speculative, contingent on clinical data and funding stability. Success in mid-to-late-stage trials would be transformative, though setbacks could necessitate strategic pivots.

Sources

Company filings (10-K), 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