investorscraft@gmail.com

Intrinsic ValueLyra Therapeutics, Inc. (LYRA)

Previous Close$6.29
Intrinsic Value
Upside potential
Previous Close
$6.29

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

Lyra Therapeutics, Inc. is a clinical-stage biotechnology company focused on developing and commercializing novel treatments for ear, nose, and throat (ENT) diseases. The company leverages its proprietary XTreo™ platform to create sustained-release drug delivery solutions targeting chronic inflammatory conditions such as chronic rhinosinusitis. Lyra’s lead candidates, LYR-210 and LYR-220, aim to address significant unmet medical needs by providing long-term therapeutic effects with minimal patient intervention. Operating in the highly specialized ENT therapeutics market, Lyra competes with both pharmaceutical incumbents and emerging biotech firms. Its differentiated approach combines localized drug delivery with biologics expertise, positioning it as a potential disruptor in niche inflammatory disease markets. The company’s success hinges on clinical validation, regulatory approvals, and eventual commercialization partnerships or direct sales strategies.

Revenue Profitability And Efficiency

Lyra Therapeutics reported minimal revenue of $1.5 million for FY 2024, reflecting its pre-commercial stage. The company posted a net loss of $93.4 million, with an EPS of -$1.43, underscoring heavy R&D investments. Operating cash flow was -$70.0 million, while capital expenditures totaled $2.3 million, indicating sustained investment in clinical programs and platform development.

Earnings Power And Capital Efficiency

Lyra’s negative earnings and cash flow highlight its reliance on external funding to advance clinical trials. The company’s capital efficiency is constrained by high R&D burn rates, typical of biotech firms in late-stage development. Success will depend on achieving clinical milestones that enhance its ability to secure additional financing or partnerships.

Balance Sheet And Financial Health

Lyra held $40.6 million in cash and equivalents against $34.4 million in total debt as of FY 2024. The limited cash runway suggests potential near-term fundraising needs. The balance sheet reflects a high-risk profile common to clinical-stage biotechs, with liquidity dependent on successful trial outcomes or strategic transactions.

Growth Trends And Dividend Policy

Lyra is in a growth phase, prioritizing pipeline advancement over profitability. No dividends are paid, consistent with its focus on reinvesting capital into clinical development. Future revenue growth hinges on regulatory approvals and market penetration for its lead candidates, which remain several years from potential commercialization.

Valuation And Market Expectations

Lyra’s valuation is driven by speculative potential rather than current financial metrics. Investors price the stock based on clinical progress, with high volatility reflecting binary outcomes in drug development. The market awaits pivotal data readouts that could significantly alter the company’s risk-reward profile.

Strategic Advantages And Outlook

Lyra’s XTreo™ platform and targeted ENT focus provide a differentiated niche. However, the outlook is highly contingent on clinical success and funding stability. Near-term risks include trial failures or dilution from equity raises, while long-term upside depends on successful commercialization in a competitive biologics landscape.

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