investorscraft@gmail.com

Intrinsic ValuePassage Bio, Inc. (PASG)

Previous Close$11.50
Intrinsic Value
Upside potential
Previous Close
$11.50

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

Passage Bio, Inc. is a clinical-stage genetic medicines company focused on developing transformative therapies for rare monogenic central nervous system disorders. The company leverages its proprietary adeno-associated virus (AAV) gene therapy platform to target diseases with high unmet medical needs, such as GM1 gangliosidosis and frontotemporal dementia. Passage Bio collaborates with leading research institutions to advance its pipeline, positioning itself as a niche player in the rapidly evolving gene therapy sector. The company’s revenue model is primarily driven by research funding, partnerships, and potential future commercialization of its therapies, though it currently generates no product revenue. Its market position is defined by its specialized focus on rare CNS disorders, where competition is limited but regulatory and clinical hurdles are significant. Passage Bio’s strategic partnerships and intellectual property portfolio provide a foundation for long-term growth, though its success hinges on clinical trial outcomes and regulatory approvals.

Revenue Profitability And Efficiency

Passage Bio reported no revenue for the period, reflecting its pre-commercial stage. The company posted a net loss of $64.8 million, with a diluted EPS of -$1.07, underscoring its heavy investment in R&D. Operating cash flow was negative $48.0 million, while capital expenditures were minimal at $34,000, indicating a focus on conserving cash for clinical development rather than infrastructure.

Earnings Power And Capital Efficiency

The company’s earnings power remains constrained by its lack of revenue and high R&D expenses. With no commercial products, Passage Bio’s capital efficiency is currently measured by its ability to advance its pipeline. The negative operating cash flow highlights the capital-intensive nature of its business model, reliant on external funding to sustain operations.

Balance Sheet And Financial Health

Passage Bio held $37.6 million in cash and equivalents, with total debt of $25.5 million. The modest cash position relative to its operating burn rate suggests the need for additional financing in the near term. The absence of dividend payments aligns with its focus on reinvesting all available capital into R&D and clinical trials.

Growth Trends And Dividend Policy

Growth is entirely pipeline-dependent, with progress in clinical trials being the primary driver. The company has no dividend policy, as it retains all earnings to fund its research initiatives. Future growth will hinge on successful trial outcomes, regulatory milestones, and potential partnerships or licensing agreements.

Valuation And Market Expectations

The market values Passage Bio based on its pipeline potential rather than current financial metrics. Investors likely focus on clinical progress and the addressable market for its therapies. The absence of revenue and persistent losses contribute to a high-risk, high-reward investment profile, with valuation heavily tied to binary clinical outcomes.

Strategic Advantages And Outlook

Passage Bio’s strategic advantages include its specialized focus on rare CNS disorders and its AAV gene therapy platform. Collaborations with academic institutions enhance its R&D capabilities. The outlook remains uncertain, contingent on clinical success and funding. Near-term challenges include managing cash burn and advancing trials, while long-term potential lies in bringing transformative therapies to market.

Sources

Company filings, CIK 0001787297

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