investorscraft@gmail.com

Intrinsic ValueGossamer Bio, Inc. (GOSS)

Previous Close$2.28
Intrinsic Value
Upside potential
Previous Close
$2.28

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

Gossamer Bio, Inc. is a clinical-stage biopharmaceutical company focused on discovering, developing, and commercializing therapeutics for patients with autoimmune and inflammatory diseases. The company’s pipeline targets high-need conditions such as pulmonary arterial hypertension (PAH) and eosinophilic asthma, leveraging its expertise in immunology and inflammation. Gossamer Bio operates in a competitive biotech landscape, where differentiation hinges on clinical efficacy, safety profiles, and speed to market. Its lead candidate, seralutinib, aims to address unmet medical needs in PAH, positioning the company as a potential disruptor in niche therapeutic areas. The firm’s revenue model relies heavily on strategic partnerships, licensing agreements, and future commercialization of its pipeline assets, with no marketed products currently generating sustainable revenue. Market positioning is speculative but anchored in its innovative R&D approach and targeted patient populations.

Revenue Profitability And Efficiency

Gossamer Bio reported revenue of $114.7 million for FY 2024, primarily from collaboration agreements, but posted a net loss of $56.5 million, reflecting high R&D expenditures typical of clinical-stage biotech firms. Operating cash flow was negative at $3.5 million, underscoring the capital-intensive nature of drug development. The company’s lack of profitability is consistent with its pre-commercial stage, with efficiency metrics heavily skewed toward pipeline advancement rather than near-term earnings.

Earnings Power And Capital Efficiency

The company’s diluted EPS of -$0.25 highlights its current lack of earnings power, as it prioritizes clinical trials over profitability. Capital efficiency is constrained by high burn rates associated with drug development, though the absence of capital expenditures in FY 2024 suggests a focus on operational rather than infrastructural investments. Gossamer Bio’s ability to monetize its pipeline will determine future capital efficiency.

Balance Sheet And Financial Health

Gossamer Bio held $46.1 million in cash and equivalents at FY 2024-end, against total debt of $202.9 million, indicating a leveraged position. The debt burden, coupled with negative cash flows, raises liquidity concerns, though the company’s ability to secure additional funding or partnerships could mitigate near-term risks. Financial health hinges on successful clinical outcomes and external financing.

Growth Trends And Dividend Policy

Growth is entirely pipeline-dependent, with no dividends issued, reflecting the company’s reinvestment strategy. Clinical milestones and regulatory progress will drive valuation swings. The absence of a dividend policy aligns with its pre-revenue status, as all resources are allocated to R&D and trial execution.

Valuation And Market Expectations

Market expectations are tied to clinical data readouts and regulatory pathways, with valuation reflecting high risk-reward dynamics. The stock’s performance will likely remain volatile, sensitive to trial results and partnership announcements. Investors price in long-term potential rather than near-term fundamentals.

Strategic Advantages And Outlook

Gossamer Bio’s strategic advantage lies in its focused pipeline and therapeutic expertise, but its outlook is highly speculative. Success depends on clinical validation, regulatory approvals, and commercialization capabilities. The company’s ability to navigate these hurdles will determine its trajectory in the competitive biopharma sector.

Sources

10-K filing, company 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