investorscraft@gmail.com

Intrinsic Value of Curis, Inc. (CRIS)

Previous Close$1.83
Intrinsic Value
Upside potential
Previous Close
$1.83

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

Curis, Inc. is a biotechnology company focused on the development and commercialization of innovative therapeutics for cancer treatment. The company operates in the highly competitive oncology sector, leveraging its proprietary drug discovery platform to advance targeted therapies. Curis's lead candidate, fimepinostat, is a dual HDAC and PI3K inhibitor under clinical evaluation for hematologic malignancies and solid tumors, positioning the firm in the niche of precision medicine. The company primarily generates revenue through collaborations, licensing agreements, and milestone payments, reflecting a partnership-driven revenue model. Its market position is characterized by a focus on unmet medical needs in oncology, competing with larger biopharmaceutical firms through specialized R&D capabilities. Curis's strategy emphasizes clinical-stage innovation, with a pipeline designed to address high-potential but underserved cancer indications. The firm's ability to secure strategic alliances and advance its candidates through clinical trials will be critical to its long-term market positioning and revenue sustainability.

Revenue Profitability And Efficiency

Curis reported revenue of $10.9 million for the period, primarily derived from collaboration agreements. The company posted a net loss of $43.4 million, reflecting significant R&D expenditures inherent in its clinical-stage biotech model. Operating cash flow was negative at $39.6 million, with no capital expenditures, underscoring the capital-intensive nature of drug development and the firm's reliance on external funding to sustain operations.

Earnings Power And Capital Efficiency

The diluted EPS of -$6.88 highlights the company's current lack of earnings power, typical of a pre-commercial biotech firm. Curis's capital efficiency is constrained by its clinical trial costs and limited revenue streams, with profitability contingent on successful drug development and regulatory milestones. The absence of significant capital expenditures suggests a lean operational approach focused on advancing its pipeline.

Balance Sheet And Financial Health

Curis maintains a modest cash position of $20.0 million, with total debt of $2.95 million, indicating a relatively low leverage profile. However, the negative operating cash flow raises liquidity concerns, necessitating future financing to support ongoing R&D activities. The balance sheet reflects the challenges of a clinical-stage biotech, with financial health heavily dependent on securing additional funding or partnership revenues.

Growth Trends And Dividend Policy

Growth prospects hinge on the progression of fimepinostat and other pipeline candidates through clinical trials. The company does not pay dividends, consistent with its focus on reinvesting resources into R&D. Future revenue growth will likely depend on achieving clinical milestones, securing additional partnerships, or advancing toward commercialization, though near-term financial performance remains volatile.

Valuation And Market Expectations

The market valuation of Curis is driven by investor sentiment around its clinical pipeline and potential for future commercialization. The significant net loss and negative EPS reflect high-risk, high-reward expectations typical of early-stage biotech firms. Market expectations are likely tied to clinical trial outcomes and the ability to attract strategic partners or funding.

Strategic Advantages And Outlook

Curis's strategic advantage lies in its targeted oncology pipeline and collaborative business model. The outlook depends on clinical success, regulatory approvals, and the ability to monetize its innovations. Near-term challenges include funding sustainability and competitive pressures, while long-term potential rests on translating its scientific advancements into commercially viable therapies.

Sources

Company filings, CIK 0001108205

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