investorscraft@gmail.com

Intrinsic ValueBolt Biotherapeutics, Inc. (BOLT)

Previous Close$5.18
Intrinsic Value
Upside potential
Previous Close
$5.18

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

Bolt Biotherapeutics, Inc. is a clinical-stage biotechnology company focused on developing innovative immuno-oncology therapies. The company leverages its proprietary Boltbody™ Immune-Stimulating Antibody Conjugate (ISAC) platform to create treatments that harness the immune system to target and destroy cancer cells. Bolt operates in the highly competitive oncology sector, where its differentiated approach aims to address limitations of existing therapies, such as resistance and toxicity. The company’s lead candidate, BDC-1001, targets HER2-expressing solid tumors and is in early-stage clinical trials. Bolt’s strategy involves advancing its pipeline through partnerships and collaborations, positioning itself as a niche player in the immuno-oncology space. The company’s revenue primarily stems from research grants and collaboration agreements, reflecting its early-stage status. With a focus on precision medicine, Bolt aims to carve out a specialized role in the rapidly evolving cancer therapeutics market.

Revenue Profitability And Efficiency

Bolt Biotherapeutics reported revenue of $7.7 million for FY 2024, primarily derived from collaborative agreements and grants. The company posted a net loss of $63.1 million, reflecting significant R&D investments and operational expenses. With an operating cash flow of -$61.3 million and minimal capital expenditures, Bolt’s financials underscore its focus on advancing clinical programs while maintaining lean operational efficiency.

Earnings Power And Capital Efficiency

Bolt’s diluted EPS of -$1.65 highlights its pre-revenue stage, with earnings power constrained by high R&D costs. The company’s capital efficiency is under pressure as it prioritizes pipeline development over profitability. Bolt’s ability to secure additional funding or partnerships will be critical to sustaining its clinical programs and achieving long-term earnings potential.

Balance Sheet And Financial Health

Bolt’s balance sheet shows $7.2 million in cash and equivalents against $25.2 million in total debt, indicating liquidity challenges. The company’s financial health is strained, with limited cash reserves relative to its debt obligations. Bolt may need to raise capital or restructure liabilities to support ongoing operations and clinical trials.

Growth Trends And Dividend Policy

As a clinical-stage biotech, Bolt’s growth hinges on successful trial outcomes and pipeline advancements. The company does not pay dividends, reinvesting all resources into R&D. Future growth will depend on regulatory milestones, partnerships, and potential commercialization of its lead candidate, BDC-1001.

Valuation And Market Expectations

Bolt’s valuation reflects its high-risk, high-reward profile as an early-stage biotech. Market expectations are tied to clinical progress, with investors closely monitoring trial data and partnership announcements. The company’s sparse revenue base and significant losses align with typical pre-commercial biotech valuations.

Strategic Advantages And Outlook

Bolt’s Boltbody™ platform offers a differentiated approach in immuno-oncology, potentially addressing unmet needs in cancer treatment. The company’s outlook depends on clinical success, funding stability, and strategic collaborations. While risks are high, Bolt’s innovative science positions it as a potential disruptor in targeted cancer therapies if its pipeline achieves key milestones.

Sources

10-K filing, company 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