investorscraft@gmail.com

Intrinsic ValueAN2 Therapeutics, Inc. (ANTX)

Previous Close$1.13
Intrinsic Value
Upside potential
Previous Close
$1.13

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

AN2 Therapeutics, Inc. is a clinical-stage biopharmaceutical company focused on developing novel treatments for rare, chronic, and serious infectious diseases with high unmet medical needs. The company’s lead candidate, epetraborole, targets nontuberculous mycobacterial (NTM) lung disease, a debilitating condition with limited therapeutic options. AN2 Therapeutics operates in the highly specialized infectious disease segment, leveraging its scientific expertise to address niche markets where innovation can command premium pricing and strong intellectual property protection. The company’s revenue model is currently pre-commercial, relying on strategic partnerships, grants, and potential future licensing deals to fund R&D. Its market position is defined by a focused pipeline and a commitment to addressing underserved patient populations, positioning it as a potential leader in targeted anti-infective therapies. Competitive differentiation lies in its precision approach to drug development, though commercialization risks remain until clinical validation is achieved.

Revenue Profitability And Efficiency

AN2 Therapeutics reported no revenue in the period, reflecting its pre-commercial stage. Net income stood at -$51.3 million, with diluted EPS of -$1.72, underscoring significant R&D investments. Operating cash flow was -$49.3 million, aligned with clinical trial expenditures. The absence of capital expenditures suggests a lean operational focus on advancing its pipeline rather than infrastructure build-out.

Earnings Power And Capital Efficiency

The company’s earnings power is currently negative due to its developmental phase, with capital allocated primarily toward epetraborole’s clinical progression. With no debt and $21.4 million in cash, AN2 maintains a clean balance sheet but may require additional funding to sustain operations beyond near-term milestones. Capital efficiency hinges on clinical outcomes and subsequent partnership or fundraising success.

Balance Sheet And Financial Health

AN2 Therapeutics holds $21.4 million in cash and equivalents with no debt, providing liquidity for near-term operations. However, the cash position appears limited relative to annual cash burn, suggesting potential dilution risk if further financing is not secured. The absence of leverage is a positive, but the company’s financial health depends heavily on pipeline progress and external capital.

Growth Trends And Dividend Policy

Growth is entirely pipeline-driven, with no commercial traction yet. The company does not pay dividends, typical for pre-revenue biotech firms. Future trends hinge on epetraborole’s clinical data, regulatory milestones, and potential partnerships. Investor returns are contingent on successful drug development rather than income generation.

Valuation And Market Expectations

Valuation is speculative, tied to epetraborole’s potential in the NTM market. The absence of revenue and high cash burn align with early-stage biotech risk profiles. Market expectations likely focus on Phase 2/3 data readouts and any strategic collaborations that could de-risk the investment thesis.

Strategic Advantages And Outlook

AN2’s strategic advantage lies in its targeted approach to rare infectious diseases, a space with limited competition and high barriers to entry. The outlook is binary, dependent on clinical success and funding. Near-term catalysts include trial progress, though commercialization remains several years away. Risks include trial failures and dilution, but upside exists if epetraborole demonstrates differentiation in efficacy or safety.

Sources

Company SEC filings (10-K), CIK 0001880438

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