investorscraft@gmail.com

Intrinsic ValueRAPT Therapeutics, Inc. (RAPT)

Previous Close$57.68
Intrinsic Value
Upside potential
Previous Close
$57.68

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

RAPT Therapeutics, Inc. is a clinical-stage immunology and oncology biopharmaceutical company focused on developing small-molecule therapies targeting critical immune system pathways. The company’s pipeline centers on novel drug candidates designed to modulate immune responses, with lead programs in inflammatory diseases and cancer. RAPT’s approach leverages proprietary discovery platforms to identify and optimize compounds that address unmet medical needs, positioning it in the competitive but high-growth biotech sector. The company’s revenue model relies heavily on strategic partnerships, grants, and potential future commercialization of its therapies, though it currently operates at a pre-revenue stage. RAPT competes in a dynamic market dominated by larger biopharma players, differentiating itself through targeted innovation and a focus on precision medicine. Its market position hinges on clinical success, regulatory milestones, and the ability to secure additional funding or partnerships to advance its pipeline.

Revenue Profitability And Efficiency

RAPT Therapeutics reported no revenue for the period, reflecting its pre-commercial stage. The company posted a net loss of $129.9 million, with diluted EPS of -$3.19, driven by high R&D expenditures. Operating cash flow was negative at $83.3 million, while capital expenditures were minimal at $122,000, indicating a focus on conserving liquidity for core research activities. The lack of revenue underscores its dependence on external financing.

Earnings Power And Capital Efficiency

RAPT’s earnings power remains constrained by its clinical-stage status, with losses primarily tied to R&D investments. Capital efficiency is challenged by the high costs of drug development, though the company’s modest capital expenditures suggest disciplined spending. The negative EPS and cash flow highlight the inherent risks of biotech investing, where profitability hinges on successful clinical outcomes and eventual commercialization.

Balance Sheet And Financial Health

RAPT held $169.7 million in cash and equivalents, providing a runway to fund operations. Total debt stood at $4.5 million, indicating low leverage. However, the significant net loss and negative cash flow raise liquidity concerns, necessitating future capital raises or partnerships to sustain operations beyond the near term. The balance sheet reflects typical pre-revenue biotech financials, with high burn rates offset by equity financing.

Growth Trends And Dividend Policy

Growth prospects depend entirely on clinical progress, with no current revenue or dividend distributions. The company’s pipeline advancement will dictate future valuation, but near-term trends are likely to remain negative until key milestones are achieved. RAPT has no dividend policy, consistent with its focus on reinvesting all resources into R&D and clinical trials.

Valuation And Market Expectations

Market expectations for RAPT are speculative, tied to binary outcomes in clinical trials. The absence of revenue and persistent losses make traditional valuation metrics inapplicable. Investors likely price the stock based on pipeline potential, intellectual property, and the broader biotech sentiment, with high volatility expected around clinical updates or partnership announcements.

Strategic Advantages And Outlook

RAPT’s strategic advantages lie in its targeted drug discovery platforms and focus on high-need therapeutic areas. The outlook hinges on clinical success, regulatory approvals, and securing additional funding. Near-term risks include trial failures and cash burn, while long-term potential rests on commercialization and partnerships. The company’s ability to navigate these challenges will determine its trajectory in the competitive biopharma landscape.

Sources

10-K filing, CIK 0001673772

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