investorscraft@gmail.com

Intrinsic ValueAprea Therapeutics, Inc. (APRE)

Previous Close$0.79
Intrinsic Value
Upside potential
Previous Close
$0.79

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

Aprea Therapeutics, Inc. is a clinical-stage biopharmaceutical company focused on developing novel cancer therapeutics targeting the p53 tumor suppressor pathway. The company’s lead candidate, eprenetapopt (APR-246), is designed to reactivate mutant p53, a key driver in many cancers, and is being evaluated in combination therapies for hematologic malignancies and solid tumors. Aprea operates in the highly competitive oncology sector, where innovation and clinical validation are critical for differentiation. The company’s revenue model relies heavily on strategic partnerships, grants, and potential future licensing deals, given its pre-commercial stage. Its market position is defined by its specialized focus on p53 biology, a niche yet high-potential area with significant unmet medical needs. Aprea’s success hinges on clinical trial outcomes and its ability to secure collaborations to advance its pipeline.

Revenue Profitability And Efficiency

Aprea Therapeutics reported minimal revenue of $1.5 million for FY 2024, primarily from grants or collaborations, while net losses stood at -$12.96 million, reflecting its clinical-stage status. The company’s operating cash flow was -$13.56 million, underscoring heavy R&D investments. With no significant capital expenditures, Aprea’s burn rate is driven by clinical development costs, typical for biotech firms in this phase.

Earnings Power And Capital Efficiency

The company’s diluted EPS of -$2.35 highlights its current lack of earnings power, as expected for a pre-revenue biotech. Capital efficiency is constrained by high R&D spend relative to its modest revenue base. Aprea’s ability to advance its pipeline without excessive dilution will depend on securing non-dilutive funding or achieving clinical milestones that attract partnership deals.

Balance Sheet And Financial Health

Aprea maintains a debt-free balance sheet with $22.85 million in cash and equivalents, providing a runway to fund operations. However, the negative operating cash flow suggests the need for additional financing in the near term. The absence of long-term liabilities is a positive, but the company’s financial health hinges on successful capital raises or pipeline progress.

Growth Trends And Dividend Policy

Growth is entirely pipeline-dependent, with no commercial products yet. Aprea does not pay dividends, consistent with its focus on reinvesting resources into clinical development. Near-term growth drivers include clinical trial readouts and potential partnerships, though the path to profitability remains uncertain without a marketed product.

Valuation And Market Expectations

The market likely values Aprea based on its clinical pipeline potential rather than current financial metrics. The stock’s performance will be sensitive to clinical updates and partnership announcements. Given its speculative nature, valuation multiples are less relevant than binary outcomes tied to trial results or strategic deals.

Strategic Advantages And Outlook

Aprea’s focus on p53-targeted therapies offers a differentiated approach in oncology, but clinical validation is critical. The outlook depends on trial success and the ability to secure partnerships or funding. Risks include trial failures and cash burn, while upside could come from positive data or licensing agreements. The company’s niche expertise positions it for high-reward outcomes if its science translates clinically.

Sources

Company filings (10-K, CIK: 0001781983)

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