investorscraft@gmail.com

Intrinsic ValueActuate Therapeutics Inc (ACTU)

Previous Close$4.71
Intrinsic Value
Upside potential
Previous Close
$4.71

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

Actuate Therapeutics Inc is a clinical-stage biopharmaceutical company focused on developing targeted therapies for oncology and inflammatory diseases. The company’s pipeline centers on small-molecule inhibitors designed to address unmet medical needs in high-mortality cancers and chronic inflammatory conditions. Operating in the highly competitive biotech sector, Actuate differentiates itself through precision medicine approaches, leveraging proprietary research to identify novel drug candidates with potential first-in-class or best-in-class profiles. The company’s revenue model is currently pre-commercial, relying on partnerships, grants, and equity financing to fund R&D until clinical validation and potential commercialization. Actuate’s market position is that of an emerging innovator, targeting niche indications with limited treatment options to reduce development risk while maintaining significant upside potential. Its lead candidates are positioned to address specific biomarker-defined patient populations, aligning with industry trends toward personalized medicine.

Revenue Profitability And Efficiency

Actuate Therapeutics reported no revenue for the period, reflecting its pre-revenue stage as a clinical-stage biotech. The company posted a net loss of $27.3 million, with diluted EPS of -$3.26, consistent with heavy R&D investment. Operating cash flow was negative $21.8 million, while capital expenditures were minimal, indicating a focus on clinical trials rather than infrastructure. The absence of debt suggests reliance on equity financing to fund operations.

Earnings Power And Capital Efficiency

With no current earnings power due to its development-stage status, Actuate’s capital efficiency metrics are driven by clinical progress rather than profitability. The company’s $8.6 million cash position against an annual cash burn of approximately $21.8 million implies a limited runway without additional funding. Capital allocation is heavily weighted toward advancing pipeline candidates, with no dividends or share repurchases.

Balance Sheet And Financial Health

Actuate maintains a clean balance sheet with $8.6 million in cash and no debt, providing flexibility but limited liquidity given its cash burn rate. The equity-funded structure avoids leverage risk but necessitates future dilutive financing or partnership deals to sustain operations. Financial health hinges on successful clinical milestones attracting additional investment or licensing opportunities.

Growth Trends And Dividend Policy

Growth prospects are tied entirely to clinical trial outcomes, with no commercial history to assess trends. The company has no dividend policy, typical for pre-revenue biotech firms reinvesting all capital into R&D. Future value creation depends on pipeline advancement, with potential inflection points including Phase II/III data readouts or partnership announcements.

Valuation And Market Expectations

Valuation is speculative, driven by pipeline potential rather than fundamentals. The market likely prices Actuate based on probability-weighted drug development scenarios, with volatility expected around clinical updates. The absence of revenue or near-term profitability makes traditional valuation metrics inapplicable, emphasizing event-driven catalysts.

Strategic Advantages And Outlook

Actuate’s strategic advantage lies in its targeted therapy approach, potentially reducing clinical trial risk through biomarker selection. The outlook remains high-risk/high-reward, dependent on clinical success and funding availability. Near-term priorities include extending cash runway through financing while advancing lead candidates, with long-term viability contingent on demonstrating proof-of-concept in human trials.

Sources

SEC filings (CIK 0001652935)

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