investorscraft@gmail.com

Intrinsic ValueAcrivon Therapeutics, Inc. Common Stock (ACRV)

Previous Close$1.79
Intrinsic Value
Upside potential
Previous Close
$1.79

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

Acrivon Therapeutics, Inc. is a clinical-stage biopharmaceutical company focused on developing precision oncology therapeutics. The company leverages its proprietary proteomics-based drug discovery platform, Acrivon Predictive Precision Proteomics (AP3), to identify and validate drug targets and biomarkers. Acrivon's lead candidate, ACR-368, is a selective small molecule inhibitor targeting CHK1 and CHK2 kinases, currently in Phase 2 trials for ovarian and endometrial cancers. The company operates in the highly competitive oncology therapeutics market, where differentiation hinges on biomarker-driven approaches. Acrivon aims to carve a niche by combining its proprietary platform with a focus on underserved patient populations, positioning itself as a potential leader in precision medicine. The biotech sector demands significant R&D investment, and Acrivon's success will depend on clinical validation, regulatory milestones, and eventual commercialization partnerships.

Revenue Profitability And Efficiency

Acrivon Therapeutics reported no revenue for the period, reflecting its pre-commercial stage. The company posted a net loss of $80.6 million, with diluted EPS of -$0.24, driven by heavy R&D investments. Operating cash flow was negative $65.7 million, while capital expenditures totaled $2.8 million, indicating sustained investment in clinical development and platform capabilities.

Earnings Power And Capital Efficiency

The company’s earnings power remains constrained by its clinical-stage status, with losses primarily tied to advancing ACR-368 and platform development. Capital efficiency metrics are not yet meaningful due to the absence of revenue, though the cash burn rate suggests a focus on prioritizing pipeline progression over near-term profitability.

Balance Sheet And Financial Health

Acrivon held $39.8 million in cash and equivalents, against total debt of $3.6 million, providing limited runway. The balance sheet reflects a typical biotech profile—high cash burn with reliance on future financing to fund operations. The company’s financial health hinges on successful capital raises or strategic partnerships to extend its liquidity.

Growth Trends And Dividend Policy

Growth is entirely pipeline-dependent, with progress measured by clinical trial milestones rather than financial metrics. Acrivon does not pay dividends, consistent with its focus on reinvesting all available capital into R&D. Investor returns will depend on clinical success and potential licensing or M&A activity.

Valuation And Market Expectations

Valuation is speculative, tied to clinical data readouts and platform potential. The market likely prices in high risk-reward dynamics, with upside contingent on positive Phase 2 results for ACR-368. The absence of revenue complicates traditional valuation metrics, leaving the stock exposed to binary outcomes.

Strategic Advantages And Outlook

Acrivon’s key advantage lies in its AP3 platform, which could enable differentiated precision oncology therapies. However, the outlook remains uncertain pending clinical validation. Near-term catalysts include trial updates, while long-term success depends on commercialization strategy and competitive positioning in targeted oncology.

Sources

Company filings, CIK 0001781174

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