investorscraft@gmail.com

Intrinsic ValueBoundless Bio, Inc. (BOLD)

Previous Close$1.16
Intrinsic Value
Upside potential
Previous Close
$1.16

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

Boundless Bio, Inc. is a biotechnology company focused on developing novel therapeutics targeting extrachromosomal DNA (ecDNA) in oncology. The company operates in the high-growth precision medicine sector, leveraging its proprietary platform to address unmet needs in cancer treatment. Its core revenue model is currently centered on research funding and potential future milestone payments from partnerships, as it has no commercialized products yet. Boundless Bio aims to differentiate itself by targeting ecDNA-driven cancers, a niche yet scientifically validated approach that could offer first-in-class therapies. The company’s pipeline is preclinical, positioning it as an early-stage player in a competitive oncology landscape dominated by larger biopharma firms. Its market position hinges on successful clinical validation and strategic collaborations to accelerate development.

Revenue Profitability And Efficiency

Boundless Bio reported no revenue in the fiscal year ending 2024, reflecting its preclinical-stage status. The company posted a net loss of $65.4 million, with an EPS of -$3.85, underscoring significant R&D investments. Operating cash flow was negative $60.8 million, while capital expenditures totaled $2.5 million, indicating heavy spending on research activities without near-term monetization.

Earnings Power And Capital Efficiency

The company’s earnings power remains constrained by its lack of revenue-generating products, with losses driven by R&D and operational costs. Capital efficiency is currently low, as evidenced by negative cash flows and high burn rate, typical for early-stage biotech firms. Future profitability hinges on successful clinical trials and potential licensing deals or partnerships.

Balance Sheet And Financial Health

Boundless Bio held $26.6 million in cash and equivalents against $47.6 million in total debt, suggesting a leveraged position. With no revenue and substantial R&D expenses, the company may require additional financing to sustain operations. The balance sheet reflects the high-risk profile common to preclinical biotech firms, with liquidity dependent on external funding.

Growth Trends And Dividend Policy

Growth prospects are tied to pipeline advancement, with no commercial milestones achieved yet. The company does not pay dividends, as it reinvests all available capital into R&D. Investor returns will depend on clinical success and eventual commercialization or acquisition, typical for early-stage biotech investments.

Valuation And Market Expectations

Valuation is speculative, driven by potential rather than current financial performance. Market expectations are anchored to pipeline progress, with investors pricing in high-risk, high-reward outcomes. The absence of revenue complicates traditional valuation metrics, leaving the stock susceptible to binary clinical updates.

Strategic Advantages And Outlook

Boundless Bio’s focus on ecDNA offers a differentiated scientific approach, but execution risk is high. The outlook depends on clinical validation and securing partnerships to fund development. Near-term challenges include cash burn and competition, while long-term success could position it as a leader in precision oncology.

Sources

Company filings (CIK: 0001782303)

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