investorscraft@gmail.com

Intrinsic ValueEdgewise Therapeutics, Inc. (EWTX)

Previous Close$28.15
Intrinsic Value
Upside potential
Previous Close
$28.15

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

Edgewise Therapeutics, Inc. is a clinical-stage biopharmaceutical company focused on developing novel therapies for rare neuromuscular and cardiac disorders. The company’s lead candidate, EDG-5506, targets skeletal muscle disorders such as Duchenne muscular dystrophy (DMD) and Becker muscular dystrophy (BMD), aiming to address unmet medical needs in these underserved patient populations. Edgewise leverages its proprietary muscle-targeted platform to design small molecules that modulate muscle function with high specificity, differentiating its approach from traditional gene therapies or protein-based treatments. The company operates in a highly specialized niche within the biotech sector, competing with larger players by prioritizing precision medicine for rare diseases. Its revenue model is currently pre-commercial, relying on partnerships, grants, and future potential royalties or licensing agreements. Edgewise’s market positioning hinges on its scientific innovation and the clinical success of its pipeline, which could position it as a leader in muscle-targeted therapeutics if approved.

Revenue Profitability And Efficiency

Edgewise Therapeutics reported no revenue for the period, reflecting its pre-commercial stage. The company posted a net loss of $133.8 million, with diluted EPS of -$1.45, driven by significant R&D investments. Operating cash flow was negative $109.0 million, while capital expenditures totaled $1.3 million, indicating a focus on advancing clinical programs rather than infrastructure. These metrics underscore the capital-intensive nature of biotech development.

Earnings Power And Capital Efficiency

Edgewise’s earnings power remains constrained by its lack of commercialized products, with losses primarily fueled by clinical trial expenses. The company’s capital efficiency is typical of early-stage biotechs, with cash burn directed toward pipeline progression. Shareholder dilution is evident, with 92.4 million shares outstanding, though this provides funding flexibility for ongoing research.

Balance Sheet And Financial Health

Edgewise held $41.7 million in cash and equivalents, against $4.7 million in total debt, suggesting a manageable leverage position. However, the negative operating cash flow highlights reliance on additional financing to sustain operations. The balance sheet reflects a clinical-stage biotech profile, with liquidity dependent on future fundraising or milestone achievements.

Growth Trends And Dividend Policy

Growth prospects hinge on clinical milestones, particularly for EDG-5506, with no near-term revenue expected. The company does not pay dividends, consistent with its reinvestment strategy. Edgewise’s trajectory will depend on trial outcomes and potential partnerships to advance its pipeline toward commercialization.

Valuation And Market Expectations

Market valuation likely reflects speculative optimism around Edgewise’s pipeline, given the absence of revenue. Investors may price in potential catalysts such as clinical data readouts or partnership announcements. The stock’s performance will correlate closely with R&D progress and broader biotech sector sentiment.

Strategic Advantages And Outlook

Edgewise’s muscle-targeted platform offers a differentiated approach in neuromuscular therapeutics, with potential first-mover advantages in specific indications. The outlook depends on clinical success and funding sustainability. Risks include trial failures and competitive pressures, while upside could emerge from positive data or strategic collaborations.

Sources

10-K filing, company investor materials

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