investorscraft@gmail.com

Intrinsic ValueaTyr Pharma, Inc. (ATYR)

Previous Close$0.88
Intrinsic Value
Upside potential
Previous Close
$0.88

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

aTyr Pharma, Inc. is a clinical-stage biotechnology company focused on discovering and developing innovative therapeutics based on novel biological pathways. The company leverages its expertise in extracellular tRNA synthetase biology to develop protein-based therapies targeting immune-mediated diseases and rare disorders. aTyr's lead candidate, efzofitimod, is in Phase 3 trials for pulmonary sarcoidosis, positioning the company in the niche but high-potential market of immunomodulation. The firm operates in a competitive biopharmaceutical landscape, where differentiation hinges on scientific innovation and clinical validation. Its revenue model primarily relies on strategic collaborations, grants, and potential future commercialization of its pipeline assets. With no marketed products, aTyr's market position is speculative but anchored by its proprietary platform and targeted therapeutic approach.

Revenue Profitability And Efficiency

In FY 2024, aTyr reported minimal revenue of $235,000, primarily from grants and collaborations, against a net loss of $64.0 million. The company's operating cash flow was -$69.1 million, reflecting heavy R&D investments. Capital expenditures were negligible at -$65,000, indicating a lean operational model focused on advancing clinical programs rather than infrastructure.

Earnings Power And Capital Efficiency

aTyr's diluted EPS of -$0.86 underscores its pre-revenue stage, with earnings power constrained by high R&D costs. The company's capital efficiency is challenged by its clinical-stage status, with significant cash burn driven by trials for efzofitimod. Investor returns hinge on successful pipeline progression rather than near-term profitability.

Balance Sheet And Financial Health

aTyr held $11.1 million in cash and equivalents at FY 2024-end, against $13.3 million in total debt, raising liquidity concerns. The limited cash runway suggests potential near-term financing needs to sustain operations. The balance sheet reflects the high-risk profile typical of clinical-stage biotechs, with solvency dependent on successful trials or additional capital raises.

Growth Trends And Dividend Policy

Growth is entirely pipeline-dependent, with no commercial products to drive recurring revenue. The company has no dividend policy, consistent with its pre-revenue status and focus on reinvesting all available capital into clinical development. Future revenue growth hinges on successful trial outcomes and regulatory approvals for efzofitimod.

Valuation And Market Expectations

Market valuation likely reflects binary expectations around efzofitimod's Phase 3 data, with high volatility typical of developmental biotech stocks. The absence of near-term profitability metrics shifts focus to pipeline milestones and partnership potential as key value drivers.

Strategic Advantages And Outlook

aTyr's proprietary science in tRNA synthetase biology provides a differentiated platform, though clinical validation remains critical. The outlook is highly speculative, with success contingent on positive Phase 3 results and subsequent regulatory/commercialization steps. Strategic partnerships could provide non-dilutive funding to extend the cash runway.

Sources

Company filings (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