investorscraft@gmail.com

Intrinsic ValueAura Biosciences, Inc. (AURA)

Previous Close$5.60
Intrinsic Value
Upside potential
Previous Close
$5.60

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

Aura Biosciences, Inc. is a clinical-stage biotechnology company focused on developing novel therapies for ocular cancers. The company’s lead candidate, belzupacap sarotalocan (AU-011), is a first-in-class targeted therapy designed to treat choroidal melanoma, a rare but aggressive eye cancer. Aura’s proprietary technology platform leverages viral-like particles to deliver targeted treatment, minimizing damage to healthy tissue. The company operates in the highly specialized oncology segment, addressing unmet medical needs with a precision medicine approach. Aura’s market position is bolstered by its innovative pipeline and potential first-mover advantage in ocular oncology, though it faces competition from established players in broader cancer therapeutics. The biotech sector’s high-risk, high-reward nature underscores the importance of clinical trial success for Aura’s long-term viability.

Revenue Profitability And Efficiency

Aura Biosciences reported no revenue for the fiscal year ending December 31, 2024, reflecting its pre-commercial stage. The company posted a net loss of $86.9 million, with diluted EPS of -$1.75, driven by R&D investments and operational expenses. Operating cash flow was -$79.8 million, while capital expenditures totaled -$1.3 million, indicating a focus on conserving liquidity for clinical development rather than infrastructure expansion.

Earnings Power And Capital Efficiency

Aura’s earnings power remains constrained by its lack of commercialized products, with losses primarily funding clinical trials and pipeline advancement. The company’s capital efficiency is typical of early-stage biotech firms, prioritizing R&D over near-term profitability. With no revenue streams, Aura’s ability to sustain operations hinges on successful fundraising or strategic partnerships to advance its lead candidate through regulatory milestones.

Balance Sheet And Financial Health

Aura’s balance sheet shows $31.7 million in cash and equivalents against $18.8 million in total debt, suggesting a constrained liquidity position. The absence of revenue and persistent cash burn (-$79.8 million operating cash flow) raises reliance on additional financing. While debt levels are moderate, the company’s financial health is highly dependent on securing capital to fund ongoing trials and operations.

Growth Trends And Dividend Policy

Growth prospects are tied to clinical progress, with AU-011’s potential approval representing a pivotal catalyst. Aura has no dividend policy, consistent with its pre-revenue status, and reinvests all resources into R&D. The company’s trajectory will likely hinge on trial outcomes and regulatory interactions, with near-term milestones critical for valuation inflection.

Valuation And Market Expectations

Aura’s valuation reflects its speculative biotech profile, with investors pricing in potential for AU-011’s success. The market discounts its lack of revenue against the addressable opportunity in ocular oncology. Volatility is expected as clinical data readouts and funding needs dictate sentiment, with binary outcomes driving long-term value.

Strategic Advantages And Outlook

Aura’s key advantage lies in its targeted therapy platform, which could differentiate it in niche oncology markets. However, the outlook remains uncertain pending clinical validation and funding sustainability. Success in late-stage trials or partnerships would significantly de-risk the investment thesis, while setbacks could necessitate strategic pivots. The company’s fate is closely tied to AU-011’s progression and the broader biotech funding environment.

Sources

10-K filing (CIK: 0001501796)

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