investorscraft@gmail.com

Intrinsic ValueFoghorn Therapeutics Inc. (FHTX)

Previous Close$5.71
Intrinsic Value
Upside potential
Previous Close
$5.71

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

Foghorn Therapeutics Inc. is a clinical-stage biopharmaceutical company focused on developing novel precision medicines targeting genetically determined dependencies within the chromatin regulatory system. The company leverages its proprietary Gene Traffic Control platform to identify and drug highly specific targets implicated in cancer and other serious diseases. Operating in the competitive oncology and rare disease sectors, Foghorn aims to address unmet medical needs by modulating gene expression through small molecule and protein degrader therapies. Its lead programs target BRM and BRG1, key components of the BAF chromatin remodeling complex, with potential applications in solid tumors and hematologic malignancies. The company collaborates with industry leaders like Merck and Loxo Oncology at Lilly to accelerate development and commercialization. Foghorn's differentiated approach positions it as a pioneer in chromatin-based therapeutics, though it faces significant competition from larger biopharma players with broader pipelines and resources.

Revenue Profitability And Efficiency

Foghorn reported $22.6 million in revenue for the period, primarily from collaboration agreements, against a net loss of $86.6 million. The company's negative operating cash flow of $100.4 million reflects heavy R&D investments, with capital expenditures remaining modest at $0.9 million. Diluted EPS stood at -$1.58, indicating continued burn rate as clinical programs advance.

Earnings Power And Capital Efficiency

The company's negative earnings and cash flow demonstrate its pre-commercial stage, with capital primarily allocated to advancing its chromatin platform and clinical pipeline. Collaboration revenue partially offsets R&D costs, but substantial additional funding will be required to progress programs through later-stage trials and potential commercialization.

Balance Sheet And Financial Health

Foghorn maintains $55.5 million in cash against $37.1 million in total debt, suggesting a constrained liquidity position given its cash burn rate. The balance sheet will likely require additional financing within the near term to support ongoing operations and clinical development activities.

Growth Trends And Dividend Policy

As a development-stage biotech, Foghorn has no dividend policy and reinvests all capital into pipeline growth. Future revenue trajectory depends on clinical milestones, partnership expansions, and potential licensing deals. The company's valuation will be sensitive to clinical data readouts and platform validation.

Valuation And Market Expectations

The market values Foghorn based on its chromatin platform's potential rather than current financial metrics. Investors price in expectations for clinical proof-of-concept, partnership upside, and the addressable market for chromatin-modifying therapies in oncology.

Strategic Advantages And Outlook

Foghorn's key differentiator is its first-mover advantage in systematically targeting chromatin regulatory proteins. However, the outlook remains highly speculative pending clinical validation. Near-term catalysts include Phase 1 data readouts and potential partnership expansions, while long-term success depends on demonstrating superior efficacy and safety versus competing modalities.

Sources

Company 10-K, 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