investorscraft@gmail.com

Intrinsic ValueErasca, Inc. (ERAS)

Previous Close$10.52
Intrinsic Value
Upside potential
Previous Close
$10.52

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

Erasca, Inc. is a clinical-stage biopharmaceutical company focused on discovering, developing, and commercializing therapies for patients with RAS/MAPK pathway-driven cancers. The company leverages deep scientific expertise to target this pathway, which is implicated in a wide range of cancers, including those with high unmet medical needs. Erasca's pipeline includes multiple investigational therapies designed to inhibit key nodes in the pathway, aiming to improve outcomes for cancer patients. The company operates in the highly competitive oncology sector, where differentiation hinges on clinical efficacy, safety, and speed to market. Erasca's strategy emphasizes precision medicine, targeting specific genetic alterations to maximize therapeutic impact. Its market position is that of an emerging innovator, with potential to carve out a niche in targeted oncology therapies if clinical trials succeed. The biopharma industry demands significant R&D investment, and Erasca's success will depend on its ability to advance its pipeline through regulatory milestones and eventual commercialization.

Revenue Profitability And Efficiency

Erasca reported no revenue for the period, reflecting its status as a pre-commercial biopharmaceutical company. The net loss of $161.65 million underscores the high costs associated with clinical-stage drug development, particularly in oncology. Operating cash flow was negative $109.42 million, consistent with the capital-intensive nature of the industry. The company’s efficiency metrics are not yet applicable due to the absence of commercial operations.

Earnings Power And Capital Efficiency

Erasca’s earnings power is currently negative, with diluted EPS at -$0.0691, as the company invests heavily in R&D to advance its pipeline. Capital efficiency is challenging to assess pre-revenue, but the significant net loss and cash burn highlight the high-risk, high-reward nature of biopharma investments. The focus remains on achieving clinical milestones to unlock future value.

Balance Sheet And Financial Health

Erasca’s balance sheet shows $67.74 million in cash and equivalents, against total debt of $51.89 million. The modest cash position relative to its net loss suggests the need for additional funding to sustain operations and advance its pipeline. The company’s financial health hinges on its ability to secure capital through equity offerings, partnerships, or other financing mechanisms.

Growth Trends And Dividend Policy

As a clinical-stage company, Erasca’s growth is tied to pipeline progression rather than revenue expansion. There is no dividend policy, as all available capital is reinvested into R&D. Future growth will depend on clinical trial outcomes, regulatory approvals, and eventual commercialization of its therapies, which remain uncertain at this stage.

Valuation And Market Expectations

Erasca’s valuation is driven by investor expectations around its pipeline potential rather than current financial metrics. The market likely prices in the possibility of clinical success, but volatility is high given the binary nature of biopharma outcomes. The absence of revenue and significant losses make traditional valuation metrics less relevant, with focus instead on milestones and partnerships.

Strategic Advantages And Outlook

Erasca’s strategic advantage lies in its focus on the RAS/MAPK pathway, a well-validated but challenging target in oncology. The company’s deep scientific expertise and targeted approach could differentiate it in a crowded market. However, the outlook remains highly speculative, dependent on clinical success and the ability to navigate regulatory and competitive hurdles. Near-term challenges include funding needs and pipeline execution.

Sources

Company filings, CIK: 0001761918

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