investorscraft@gmail.com

Intrinsic ValueNautilus Biotechnology, Inc. (NAUT)

Previous Close$1.95
Intrinsic Value
Upside potential
Previous Close
$1.95

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

Nautilus Biotechnology, Inc. operates in the life sciences sector, focusing on proteomics—the large-scale study of proteins. The company is developing a proprietary platform to enable comprehensive, high-throughput protein analysis, targeting unmet needs in biomarker discovery, drug development, and precision medicine. Unlike traditional proteomics methods, Nautilus aims to deliver single-molecule sensitivity at scale, positioning itself as a potential disruptor in a market dominated by mass spectrometry and immunoassay technologies. Its revenue model is expected to rely on platform sales, consumables, and data services, though commercialization remains in early stages. The company competes in a rapidly evolving industry where technological differentiation and partnerships with biopharma firms are critical. Nautilus’s long-term success hinges on demonstrating superior accuracy, scalability, and cost-effectiveness compared to incumbent solutions.

Revenue Profitability And Efficiency

Nautilus reported no revenue in FY 2024, reflecting its pre-commercial stage. The net loss of $70.8 million underscores significant R&D and operational expenses as the company advances its platform. Operating cash flow was negative $59.1 million, with capital expenditures of $2.1 million, indicating heavy investment in technology development. The absence of revenue and persistent losses highlight the company’s early-phase challenges in achieving profitability.

Earnings Power And Capital Efficiency

With diluted EPS of -$0.56, Nautilus exhibits no current earnings power, as expected for a pre-revenue biotech firm. Capital efficiency is constrained by high burn rates, with cash reserves of $27.6 million against annual operating losses. The company’s ability to scale its platform and secure commercial partnerships will be pivotal in improving capital efficiency over time.

Balance Sheet And Financial Health

Nautilus holds $27.6 million in cash and equivalents against $30.5 million in total debt, raising liquidity concerns without additional funding. The balance sheet reflects a pre-revenue biotech structure, reliant on future equity raises or debt refinancing to sustain operations. Financial health is precarious, with near-term viability dependent on successful capital allocation and milestone execution.

Growth Trends And Dividend Policy

Growth is purely speculative, tied to platform development and eventual commercialization. No dividends are paid, consistent with the company’s focus on reinvesting resources into R&D. Investor returns will hinge on technological validation and market adoption, which remain unproven. The lack of historical trends makes forward projections highly uncertain.

Valuation And Market Expectations

Valuation is driven by potential rather than fundamentals, with the market pricing in future platform success. The absence of revenue and high cash burn suggest elevated risk, requiring substantial milestones to justify current valuations. Market expectations are likely tied to clinical partnerships or technological breakthroughs in proteomics.

Strategic Advantages And Outlook

Nautilus’s single-molecule proteomics approach could differentiate it in a crowded field, but execution risks are high. The outlook depends on securing partnerships, achieving technical milestones, and navigating a capital-intensive path to commercialization. Success would position the company as a leader in next-generation proteomics, though failure to deliver could strain its financial position.

Sources

Company filings (10-K), CIK 0001808805

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