investorscraft@gmail.com

Intrinsic ValueCoya Therapeutics, Inc. (COYA)

Previous Close$4.65
Intrinsic Value
Upside potential
Previous Close
$4.65

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

Coya Therapeutics, Inc. is a biotechnology company focused on developing innovative therapies targeting neurodegenerative and autoimmune diseases. The company leverages its proprietary platform to engineer regulatory T cells (Tregs) and other immune-modulating technologies, aiming to address unmet medical needs in conditions like amyotrophic lateral sclerosis (ALS) and Parkinson’s disease. Coya’s revenue model is primarily driven by research collaborations, grants, and potential future licensing deals, positioning it as an emerging player in the neuroimmunology space. The company operates in a highly competitive and capital-intensive sector, where differentiation hinges on clinical validation and strategic partnerships. Coya’s early-stage pipeline and focus on Treg therapies distinguish it from broader biotech peers, though its market position remains speculative pending further clinical milestones. The firm’s success will depend on its ability to advance candidates through trials and secure additional funding or partnerships to sustain operations.

Revenue Profitability And Efficiency

Coya Therapeutics reported revenue of $3.55 million for FY 2024, likely derived from grants or collaborations, while posting a net loss of $14.88 million. The company’s negative operating cash flow of $10.29 million reflects its pre-revenue stage, with no capital expenditures recorded. Efficiency metrics are challenging to assess given its early-phase focus, but the absence of debt suggests reliance on equity financing to fund operations.

Earnings Power And Capital Efficiency

The company’s diluted EPS of -$0.98 underscores its current lack of earnings power, typical of clinical-stage biotech firms. With no debt and $38.34 million in cash, Coya appears to prioritize capital preservation, though its cash burn rate implies a finite runway without additional funding. Capital efficiency is constrained by R&D costs, with profitability contingent on pipeline success.

Balance Sheet And Financial Health

Coya’s balance sheet is characterized by $38.34 million in cash and equivalents and no debt, providing near-term liquidity. However, the net loss and negative cash flow highlight financial health risks if clinical progress lags or funding gaps emerge. The absence of leverage is a positive, but the company’s sustainability hinges on successful trials or capital raises.

Growth Trends And Dividend Policy

Growth is tied to pipeline advancement, with no dividends issued, as expected for a pre-commercial biotech. Revenue trends are nascent, and future growth depends on clinical outcomes and partnership traction. The company’s ability to scale will require significant external financing or licensing deals to offset ongoing R&D expenses.

Valuation And Market Expectations

Coya’s valuation likely reflects speculative optimism around its pipeline, given its early-stage profile and lack of profitability. Market expectations are anchored to clinical milestones, with investors pricing in potential therapeutic breakthroughs. The absence of revenue diversification heightens sensitivity to trial results and funding developments.

Strategic Advantages And Outlook

Coya’s focus on Treg therapies offers a differentiated approach in neuroimmunology, but its outlook is highly uncertain. Strategic advantages include a niche scientific focus and clean balance sheet, though execution risks are elevated. Near-term priorities include advancing trials and securing partnerships, while long-term success depends on clinical validation and commercialization capabilities.

Sources

Company filings (CIK: 0001835022)

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