investorscraft@gmail.com

Intrinsic Value of Arcturus Therapeutics Holdings Inc. (ARCT)

Previous Close$13.78
Intrinsic Value
Upside potential
Previous Close
$13.78

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

Arcturus Therapeutics Holdings Inc. is a clinical-stage mRNA medicines company focused on the discovery, development, and commercialization of therapeutics for rare diseases and infectious diseases. The company leverages its proprietary LUNAR lipid-mediated delivery and STARR mRNA technology platforms to develop vaccines and treatments. Operating in the competitive biopharmaceutical sector, Arcturus differentiates itself through its innovative mRNA delivery systems, targeting high-need areas such as COVID-19, cystic fibrosis, and liver diseases. Its partnerships with global pharmaceutical firms enhance its market reach and validate its technological capabilities. The company’s revenue primarily stems from collaborations, grants, and licensing agreements, positioning it as a key player in the mRNA therapeutics space. Despite being pre-commercial, its pipeline potential and strategic alliances underscore its growth trajectory in a rapidly evolving industry.

Revenue Profitability And Efficiency

In FY 2024, Arcturus reported revenue of $138.4 million, driven by collaboration agreements and grants. However, the company posted a net loss of $80.9 million, reflecting significant R&D investments. Operating cash flow was negative at $59.7 million, with no capital expenditures, indicating a focus on advancing its clinical pipeline rather than infrastructure expansion. The diluted EPS of -$3.00 underscores its pre-profitability stage.

Earnings Power And Capital Efficiency

Arcturus’ earnings power remains constrained by high R&D costs, typical for a clinical-stage biotech. The absence of capital expenditures suggests efficient allocation of resources toward drug development. The company’s ability to secure partnerships and grants highlights its capital efficiency in funding operations without heavy reliance on debt or equity dilution, though profitability hinges on pipeline success.

Balance Sheet And Financial Health

Arcturus maintains a solid liquidity position with $237.0 million in cash and equivalents, providing a runway for operations. Total debt stands at $28.6 million, indicating manageable leverage. The balance sheet reflects a focus on sustaining R&D efforts, with no dividends paid, aligning with its growth-oriented strategy. Financial health appears stable, supported by sufficient cash reserves.

Growth Trends And Dividend Policy

Growth is driven by clinical advancements and partnerships, with no dividend policy in place, typical for a pre-revenue biotech. The company’s revenue growth from collaborations signals progress, but profitability remains distant. Investors should expect continued reinvestment in the pipeline rather than shareholder returns in the near term.

Valuation And Market Expectations

Arcturus’ valuation likely reflects its pipeline potential and mRNA technology leadership, rather than current earnings. Market expectations are tied to clinical milestones and partnership expansions. The negative EPS and cash flow suggest a high-risk, high-reward profile, with long-term value contingent on successful commercialization.

Strategic Advantages And Outlook

Arcturus’ strategic advantages lie in its proprietary mRNA platforms and collaborative model. The outlook depends on clinical success and regulatory approvals. While near-term challenges persist, its technology and partnerships position it well for long-term growth in the mRNA therapeutics market, pending pipeline execution.

Sources

Company filings, 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