investorscraft@gmail.com

Intrinsic ValueEditas Medicine, Inc. (EDIT)

Previous Close$2.69
Intrinsic Value
Upside potential
Previous Close
$2.69

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

Editas Medicine, Inc. is a clinical-stage biotechnology company pioneering CRISPR-based gene editing therapies to treat serious genetic diseases. The company focuses on developing transformative medicines by leveraging its proprietary genome editing platforms, including CRISPR-Cas9 and CRISPR-Cas12a. Editas targets rare genetic disorders such as sickle cell disease, beta-thalassemia, and ocular conditions, positioning itself in the high-growth gene therapy sector. Its revenue model relies on strategic collaborations, licensing agreements, and milestone payments from partners like Bristol-Myers Squibb, alongside potential future product royalties. The company operates in a competitive landscape dominated by gene-editing peers but differentiates itself through its dual CRISPR systems and in vivo delivery capabilities. Editas’ pipeline prioritizes diseases with high unmet need, aiming to establish first-mover advantages in select indications. Its market position hinges on clinical execution, regulatory milestones, and the ability to scale manufacturing for commercial readiness.

Revenue Profitability And Efficiency

Editas reported $32.3 million in revenue for FY 2024, primarily from collaboration agreements, while net losses widened to $237.1 million, reflecting heavy R&D investments. The diluted EPS of -$2.88 underscores ongoing cash burn as the company advances its clinical pipeline. Operating cash flow was -$210.3 million, with capital expenditures of $8.8 million, indicating sustained investment in preclinical and clinical programs.

Earnings Power And Capital Efficiency

The company’s negative earnings power highlights its pre-commercial stage, with capital allocated toward advancing EDIT-301 for hemoglobinopathies and other pipeline candidates. Editas’ capital efficiency is constrained by high R&D intensity, though collaboration deals provide non-dilutive funding. The absence of commercialized products limits near-term profitability, with breakeven contingent on clinical success and partnership monetization.

Balance Sheet And Financial Health

Editas held $131.5 million in cash and equivalents as of FY 2024, alongside $35.0 million in total debt. The cash position, coupled with no dividend obligations, supports near-term liquidity, but further fundraising may be required to sustain operations beyond 2025. The balance sheet remains lean, with no significant tangible assets, reflecting its R&D-focused model.

Growth Trends And Dividend Policy

Growth is tied to clinical milestones, with EDIT-301’s Phase 1/2 data as a near-term catalyst. The company has no dividend policy, typical of pre-revenue biotech firms, and reinvests all cash flows into pipeline development. Future revenue growth hinges on partnership expansions and potential regulatory approvals, though timelines remain uncertain.

Valuation And Market Expectations

The market values Editas on pipeline potential rather than current earnings, with a focus on EDIT-301’s differentiation in gene editing. Volatility reflects binary expectations around clinical outcomes. Comparables suggest premium pricing for CRISPR innovators, though Editas trades at a discount to leaders with commercial-stage assets.

Strategic Advantages And Outlook

Editas’ dual CRISPR platforms and in vivo delivery expertise provide a competitive edge, but execution risks persist. The outlook depends on clinical data, regulatory progress, and partnership scalability. Success in hemoglobinopathies could reposition the company as a leader in next-generation gene therapies, though funding needs may necessitate dilution or additional collaborations.

Sources

10-K filing, company press releases

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