investorscraft@gmail.com

Intrinsic ValueNeumora Therapeutics, Inc. Common Stock (NMRA)

Previous Close$1.99
Intrinsic Value
Upside potential
Previous Close
$1.99

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

Neumora Therapeutics, Inc. is a clinical-stage biopharmaceutical company focused on developing precision medicines for brain diseases through data-driven approaches. The company leverages advanced analytics and neurobiology to target complex conditions such as depression, schizophrenia, and neurodegenerative disorders. Its pipeline includes novel small molecules and biologics designed to address unmet medical needs, positioning Neumora as an innovator in the neuroscience sector. The firm operates in a highly competitive and capital-intensive industry, where differentiation hinges on clinical efficacy and regulatory success. Neumora’s revenue model is currently pre-commercial, relying on partnerships, grants, and future product sales pending FDA approvals. Its market position is speculative but bolstered by a strong scientific foundation and collaborations with leading research institutions. The company’s long-term viability depends on successful clinical trials and the ability to scale commercialization efforts in a market dominated by established pharmaceutical players.

Revenue Profitability And Efficiency

Neumora Therapeutics reported no revenue for the fiscal year ending December 31, 2024, reflecting its pre-commercial stage. The company posted a net loss of $243.8 million, with diluted EPS of -$1.53, underscoring significant R&D and operational expenditures. Operating cash flow was negative $182.9 million, highlighting the capital-intensive nature of its clinical development programs. No capital expenditures were recorded, suggesting a focus on core research activities rather than infrastructure expansion.

Earnings Power And Capital Efficiency

Neumora’s earnings power remains constrained by its lack of revenue-generating products and high R&D costs. The company’s capital efficiency is currently low, as evidenced by its substantial net loss and negative operating cash flow. With no commercialized products, its ability to generate returns on invested capital hinges on successful clinical outcomes and future commercialization efforts. The firm’s financial performance is typical of early-stage biotech companies prioritizing pipeline development over profitability.

Balance Sheet And Financial Health

Neumora’s balance sheet shows $142.1 million in cash and equivalents, providing a limited runway given its high burn rate. Total debt is minimal at $1.9 million, indicating low leverage but also limited financial flexibility. The company’s financial health is precarious, relying heavily on future funding rounds or partnerships to sustain operations. Investors should monitor liquidity closely, as the firm’s cash position may necessitate additional capital raises in the near term.

Growth Trends And Dividend Policy

Growth trends for Neumora are tied to clinical milestones rather than financial metrics, given its pre-revenue status. The company has no dividend policy, as is common for clinical-stage biotech firms reinvesting all available capital into R&D. Future growth will depend on pipeline progression, regulatory approvals, and potential commercialization. Near-term value creation is likely driven by clinical trial results rather than traditional financial performance.

Valuation And Market Expectations

Neumora’s valuation is speculative, reflecting its early-stage pipeline and lack of revenue. Market expectations are anchored to clinical progress, with potential upside tied to successful trial outcomes and partnerships. The stock’s performance will likely remain volatile, driven by binary events such as FDA submissions or data readouts. Investors should approach valuation with caution, given the high uncertainty inherent in pre-commercial biotech investments.

Strategic Advantages And Outlook

Neumora’s strategic advantages lie in its data-driven approach to neuroscience and a pipeline targeting high-need conditions. The company’s outlook is highly dependent on clinical success, with near-term catalysts including trial results and regulatory milestones. Long-term prospects hinge on translating scientific innovation into commercially viable therapies. While the path to profitability is uncertain, Neumora’s focus on precision medicine could differentiate it in a crowded market if its pipeline delivers.

Sources

10-K filing, company investor relations

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