investorscraft@gmail.com

Intrinsic ValueAstria Therapeutics, Inc. (ATXS)

Previous Close$0.00
Intrinsic Value
Upside potential
Previous Close
$0.00

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

Astria Therapeutics, Inc. is a clinical-stage biopharmaceutical company focused on developing innovative therapies for rare and specialty allergic diseases. The company's lead candidate, STAR-0215, targets hereditary angioedema (HAE), a rare genetic disorder characterized by severe swelling attacks. Astria operates in the highly specialized orphan drug market, leveraging its expertise in immunology to address unmet medical needs. The company's revenue model is currently preclinical, relying on partnerships, grants, and potential future commercialization of its pipeline. Astria competes in a niche segment dominated by established players like Takeda and BioCryst, but its differentiated mechanism of action could carve out a meaningful market share if clinical trials succeed. The biotech sector's high-risk, high-reward dynamics position Astria as a speculative investment with significant upside potential contingent on regulatory milestones.

Revenue Profitability And Efficiency

Astria Therapeutics reported no revenue in FY2024, reflecting its preclinical stage. The company posted a net loss of $94.3 million, with an EPS of -$1.67, driven by R&D expenses for STAR-0215. Operating cash flow was -$81.2 million, while capital expenditures were minimal at $325,000, indicating a lean operational model focused on clinical development rather than infrastructure.

Earnings Power And Capital Efficiency

With no commercialized products, Astria's earnings power remains theoretical, hinging on STAR-0215's clinical success. The company's capital efficiency is constrained by high R&D burn rates, though its $59.8 million cash position provides runway. The absence of debt ($5.4 million) suggests reliance on equity financing, typical for biotechs at this stage.

Balance Sheet And Financial Health

Astria's balance sheet shows $59.8 million in cash against negligible debt, providing liquidity for near-term operations. However, the $94.3 million net loss highlights dependency on future funding rounds. The equity-heavy structure (56.2 million shares outstanding) implies dilution risk if additional capital is raised.

Growth Trends And Dividend Policy

Growth is entirely pipeline-dependent, with no dividends issued. Investor returns would stem from milestone achievements like Phase 3 initiation or partnership deals. The lack of revenue trends underscores the binary nature of clinical-stage biotech investments.

Valuation And Market Expectations

Market valuation likely reflects STAR-0215's potential in the $2B+ HAE market, discounted for development risk. The absence of revenue multiples makes comparables analysis challenging, leaving valuation sensitive to trial data and partnership announcements.

Strategic Advantages And Outlook

Astria's focus on HAE offers a clear development pathway with defined endpoints, but competition and regulatory hurdles persist. The outlook hinges on 2024 clinical updates, with upside from positive data or strategic collaborations. Pipeline expansion beyond STAR-0215 would mitigate single-asset risk.

Sources

Company 10-K, 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