investorscraft@gmail.com

Intrinsic Value of CureVac N.V. (CVAC)

Previous Close$5.46
Intrinsic Value
Upside potential
Previous Close
$5.46

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

CureVac N.V. is a clinical-stage biopharmaceutical company specializing in mRNA technology for vaccine and therapeutic development. The company leverages its proprietary mRNA platform to design and produce vaccines targeting infectious diseases, cancer, and other medical conditions. Unlike traditional vaccine manufacturers, CureVac focuses on rapid, scalable mRNA solutions, positioning itself as a nimble innovator in the competitive biotech landscape. Its pipeline includes COVID-19, rabies, and malaria candidates, with partnerships bolstering its global reach. The firm operates in a high-growth sector driven by increasing demand for mRNA-based treatments post-pandemic. While larger players dominate commercialized products, CureVac’s early-stage assets and collaborations with entities like GSK and Bayer provide strategic differentiation. Its asset-light approach prioritizes R&D efficiency over large-scale manufacturing, allowing flexibility in addressing unmet medical needs. The company’s market position hinges on successful clinical outcomes and scalability of its platform technology.

Revenue Profitability And Efficiency

CureVac reported revenue of €535.2 million for FY 2024, reflecting its transition from R&D to early commercialization and collaboration income. Net income stood at €162.2 million, with diluted EPS of €0.72, indicating improved profitability. Operating cash flow of €101.9 million suggests efficient working capital management, though capital expenditures of €-14.3 million highlight restrained investment in physical assets amid clinical-stage priorities.

Earnings Power And Capital Efficiency

The company’s earnings power is currently driven by partnership milestones and grant income rather than product sales, underscoring its reliance on external funding. Capital efficiency is moderated by high R&D intensity, typical of biotech firms, with progress contingent on clinical trial outcomes. The absence of a dividend aligns with reinvestment needs to advance its pipeline.

Balance Sheet And Financial Health

CureVac maintains a solid liquidity position with €481.7 million in cash and equivalents against modest total debt of €39.0 million, providing runway for ongoing trials. The balance sheet reflects a low-leverage structure, though sustainability depends on securing additional partnerships or funding to offset burn rates associated with late-stage development.

Growth Trends And Dividend Policy

Growth is tied to pipeline advancements, with near-term catalysts including clinical data readouts and regulatory milestones. The company does not pay dividends, prioritizing resource allocation to R&D and commercialization efforts. Future revenue diversification may emerge from licensing deals or expanded vaccine adoption, subject to regulatory approvals.

Valuation And Market Expectations

Valuation hinges on the potential of CureVac’s mRNA platform and pipeline success, with market expectations calibrated to clinical progress. The stock trades on speculative sentiment, given the binary nature of biotech outcomes, and lacks traditional earnings-based multiples due to its pre-revenue stage for most assets.

Strategic Advantages And Outlook

CureVac’s strategic edge lies in its mRNA expertise and collaborative partnerships, which mitigate development risks. The outlook depends on executing late-stage trials efficiently and scaling manufacturing capabilities. Near-term challenges include competition from established mRNA players, while long-term success requires translating preclinical promise into commercial viability.

Sources

Company filings, 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