Previous Close | $5.46 |
Intrinsic Value | $7.25 |
Upside potential | +33% |
Data is not available at this time.
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.
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.
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.
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 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 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.
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.
Company filings, investor presentations
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |