investorscraft@gmail.com

Intrinsic ValueGeron Corporation (GERN)

Previous Close$1.37
Intrinsic Value
Upside potential
Previous Close
$1.37

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

Geron Corporation is a late-stage biopharmaceutical company focused on the development and commercialization of therapeutics for hematologic malignancies. The company’s lead product candidate, imetelstat, is a first-in-class telomerase inhibitor targeting myelodysplastic syndromes (MDS) and myelofibrosis (MF), two rare and life-threatening blood cancers. Geron operates in the highly specialized oncology sector, competing with larger pharmaceutical firms but differentiating itself through its novel mechanism of action and potential to address unmet medical needs in niche patient populations. The company’s revenue model is primarily driven by clinical development milestones and future commercialization, with no marketed products as of FY 2024. Geron’s market position hinges on the success of imetelstat’s regulatory approvals and its ability to secure partnerships or commercialization rights. The biotech landscape is intensely competitive, but Geron’s focus on telomerase inhibition provides a unique angle in targeting cancer cell proliferation. The company’s long-term viability depends on clinical trial outcomes, regulatory pathways, and its capacity to scale manufacturing and distribution post-approval.

Revenue Profitability And Efficiency

Geron reported revenue of $76.99 million for FY 2024, primarily from collaboration agreements, while net losses stood at $174.57 million, reflecting ongoing R&D investments. The diluted EPS of -$0.27 underscores the company’s pre-commercialization stage, with operating cash flow of -$218.62 million highlighting significant cash burn. Capital expenditures were minimal at $680,000, indicating a lean operational focus on clinical development rather than infrastructure.

Earnings Power And Capital Efficiency

Geron’s negative earnings and cash flow demonstrate its heavy reliance on external funding to sustain operations. The company’s capital efficiency is constrained by high R&D costs, with no near-term profitability expected until imetelstat achieves commercialization. The lack of dividend payouts aligns with its growth-focused strategy, reinvesting all available capital into clinical and regulatory milestones.

Balance Sheet And Financial Health

Geron’s balance sheet shows $79.02 million in cash and equivalents against $121.72 million in total debt, indicating a leveraged position. With 646.03 million shares outstanding, the company may need additional financing to support operations beyond FY 2024. The absence of dividends reflects its focus on preserving liquidity for clinical and regulatory priorities.

Growth Trends And Dividend Policy

Geron’s growth trajectory is tied to imetelstat’s clinical progress, with no current revenue diversification. The company has no dividend policy, typical of pre-revenue biotech firms, and its future growth hinges on successful product launches and potential partnerships. Investor returns are contingent on pipeline success rather than income generation.

Valuation And Market Expectations

Geron’s valuation is speculative, driven by imetelstat’s potential rather than current financial metrics. The market likely prices in regulatory milestones and commercialization prospects, with high volatility reflecting binary outcomes in clinical development. The absence of profitability metrics makes traditional valuation models less applicable, emphasizing event-driven catalysts.

Strategic Advantages And Outlook

Geron’s strategic advantage lies in imetelstat’s novel mechanism and addressable markets with high unmet needs. The outlook depends on regulatory approvals, but success could position Geron as a niche oncology player. Risks include clinical setbacks, competition, and funding requirements, making its trajectory highly uncertain but potentially transformative.

Sources

Geron Corporation 10-K, CIK 0000886744

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