investorscraft@gmail.com

Intrinsic ValueMaze Therapeutics, Inc. (MAZE)

Previous Close$43.58
Intrinsic Value
Upside potential
Previous Close
$43.58

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

Maze Therapeutics, Inc. operates in the biotechnology sector, focusing on the development of precision medicines targeting genetic modifiers to treat complex diseases. The company leverages human genetics and functional genomics to identify novel therapeutic pathways, positioning itself as a pioneer in modifier gene-based drug discovery. Its core revenue model is driven by strategic collaborations, licensing agreements, and potential future commercialization of its pipeline candidates, which target areas like kidney disease, cardiovascular disorders, and rare genetic conditions. Maze Therapeutics differentiates itself through its proprietary platform, which integrates large-scale genetic data with advanced analytics to uncover disease-modifying targets. The company competes in a high-growth but highly competitive biopharmaceutical landscape, where innovation and clinical validation are critical to securing market share. Its partnerships with leading academic and industry players enhance its credibility and resource access, though its long-term success hinges on clinical trial outcomes and regulatory approvals.

Revenue Profitability And Efficiency

Maze Therapeutics reported revenue of $167.5 million for FY 2024, primarily from collaboration agreements, with net income of $52.2 million, reflecting a disciplined cost structure. Operating cash flow stood at $76.0 million, supported by efficient working capital management. Capital expenditures were modest at $1.1 million, indicating a capital-light R&D approach typical of early-stage biotech firms.

Earnings Power And Capital Efficiency

The company’s diluted EPS of $0.0778 demonstrates its ability to generate earnings despite its developmental stage. Its capital efficiency is evident in its high operating cash flow relative to revenue, though long-term sustainability will depend on advancing its pipeline and securing additional funding or partnerships.

Balance Sheet And Financial Health

Maze Therapeutics maintains a solid liquidity position with $196.8 million in cash and equivalents, against total debt of $26.6 million, providing ample runway for near-term operations. The low debt-to-cash ratio underscores financial flexibility, though future R&D and clinical trial costs may necessitate additional capital raises.

Growth Trends And Dividend Policy

As a pre-commercial biotech firm, Maze Therapeutics reinvests all cash flows into R&D, with no dividend payouts. Growth will hinge on pipeline progression, with revenue likely tied to milestone payments from collaborations until potential drug approvals. The lack of recurring revenue streams poses inherent volatility.

Valuation And Market Expectations

The market likely values Maze Therapeutics based on its pipeline potential and genetic discovery platform, rather than near-term earnings. Investors should monitor clinical milestones and partnership expansions, which could drive re-rating. Current metrics suggest cautious optimism, pending further validation of its scientific approach.

Strategic Advantages And Outlook

Maze Therapeutics’ proprietary genetics platform and focus on modifier genes provide a unique edge in addressing unmet medical needs. However, the outlook remains speculative until clinical data matures. Success in mid-to-late-stage trials or strategic acquisitions could significantly enhance its market position, while setbacks may pressure funding and valuation.

Sources

Company filings (CIK: 0001842295), FY 2024 financial data

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