investorscraft@gmail.com

Intrinsic ValueCOMPASS Pathways plc (CMPS)

Previous Close$6.69
Intrinsic Value
Upside potential
Previous Close
$6.69

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

COMPASS Pathways plc operates in the biotechnology sector, focusing on the development of innovative therapies for mental health conditions, particularly treatment-resistant depression (TRD). The company’s core revenue model is currently pre-revenue, relying on research funding, partnerships, and potential future commercialization of its lead investigational drug, COMP360, a proprietary synthetic psilocybin formulation. COMPASS aims to address a significant unmet medical need in mental health, positioning itself as a pioneer in psychedelic-assisted therapy. The company’s market strategy involves rigorous clinical trials to secure regulatory approvals, with the goal of establishing a first-mover advantage in a nascent but rapidly evolving therapeutic area. Its competitive edge lies in its scientific expertise, intellectual property portfolio, and collaborations with leading research institutions. The mental health market presents substantial growth potential, with increasing recognition of psychedelics' therapeutic benefits, though regulatory and adoption hurdles remain.

Revenue Profitability And Efficiency

COMPASS Pathways remains pre-revenue, reflecting its early-stage focus on clinical development. The company reported a net loss of $155.1 million for the period, driven by high R&D expenditures and operational costs. With no operating cash flow and significant cash burn, efficiency metrics are not yet applicable. The absence of capital expenditures suggests a lean operational approach, prioritizing clinical trials over physical infrastructure.

Earnings Power And Capital Efficiency

The company’s earnings power is currently negative, with diluted EPS of -$2.30, underscoring its investment-heavy phase. Capital efficiency is constrained by the high costs of clinical development and regulatory processes. COMPASS’s ability to monetize its pipeline will depend on successful trial outcomes and eventual commercialization, which remains several years away.

Balance Sheet And Financial Health

COMPASS holds $165.1 million in cash and equivalents, providing a runway to fund near-term operations. Total debt stands at $32.2 million, indicating manageable leverage. The lack of revenue and persistent losses necessitate future capital raises or partnerships to sustain operations beyond the current cash reserves. Financial health hinges on clinical progress and securing additional funding.

Growth Trends And Dividend Policy

Growth is tied to clinical milestones, with COMP360’s advancement through Phase 3 trials being critical. The company does not pay dividends, typical for a biotech firm in the development stage. Investor returns will depend on pipeline success and potential market penetration, with long-term value creation contingent on regulatory approvals and commercialization.

Valuation And Market Expectations

Valuation is speculative, driven by potential rather than current financial performance. Market expectations are anchored on COMP360’s clinical success and the broader acceptance of psychedelic therapies. The stock’s volatility reflects the high-risk, high-reward nature of early-stage biotech investments.

Strategic Advantages And Outlook

COMPASS’s strategic advantages include its first-mover status in psychedelic research, strong IP protection, and collaborations with top-tier institutions. The outlook depends on clinical trial outcomes, regulatory pathways, and the ability to scale production. Success could position the company as a leader in mental health innovation, though failure to meet milestones may necessitate pivots or additional funding.

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