investorscraft@gmail.com

Intrinsic ValueCartesian Therapeutics, Inc. (RNAC)

Previous Close$6.83
Intrinsic Value
Upside potential
Previous Close
$6.83

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

Cartesian Therapeutics, Inc. operates in the biotechnology sector, focusing on the development of RNA-based cell therapies for autoimmune diseases. The company leverages its proprietary RNA Armory® platform to engineer chimeric antigen receptor (CAR) T cells, aiming to provide durable treatments with reduced toxicity compared to conventional therapies. Cartesian targets high-need autoimmune conditions such as myasthenia gravis and systemic lupus erythematosus, positioning itself as a pioneer in next-generation immunomodulation. The firm’s revenue model is primarily driven by strategic collaborations, grants, and potential milestone payments from clinical advancements. Despite being in the pre-commercial stage, Cartesian has secured partnerships to accelerate its pipeline, reflecting confidence in its innovative approach. The competitive landscape includes established biopharma players and emerging biotechs, but Cartesian’s focus on RNA-engineered cell therapies differentiates its technology. The company’s market position hinges on successful clinical validation and scalability of its platform, which could disrupt traditional treatment paradigms.

Revenue Profitability And Efficiency

In FY 2024, Cartesian reported revenue of $38.9 million, primarily from collaborations and grants, while net income stood at -$77.4 million, reflecting heavy R&D investments. The diluted EPS of -$0.50 underscores the pre-revenue nature of its business model. Operating cash flow was -$23.7 million, with capital expenditures of -$9.1 million, indicating sustained investment in clinical and platform development.

Earnings Power And Capital Efficiency

The company’s negative earnings highlight its focus on long-term therapeutic breakthroughs rather than near-term profitability. Capital efficiency is challenged by high R&D intensity, though its $212.6 million cash reserve provides runway for ongoing trials. The absence of dividend payouts aligns with its growth-stage priorities.

Balance Sheet And Financial Health

Cartesian maintains a robust liquidity position with $212.6 million in cash and equivalents against $14.0 million in total debt, suggesting low near-term solvency risk. The balance sheet reflects a clinical-stage biotech profile, with assets skewed toward funding pipeline progression rather than tangible operations.

Growth Trends And Dividend Policy

Growth is tied to clinical milestones, with no current dividend policy. The pipeline’s advancement will dictate future revenue potential, particularly in autoimmune therapeutics. Investor returns are contingent on successful trial outcomes and partnerships.

Valuation And Market Expectations

The market likely values Cartesian based on its RNA platform’s potential rather than current financials. Volatility may persist pending clinical data readouts, with upside linked to proof-of-concept achievements.

Strategic Advantages And Outlook

Cartesian’s RNA Armory® platform offers a differentiated approach to cell therapy, potentially reducing manufacturing complexity and improving safety. Near-term success depends on clinical validation, while long-term prospects hinge on scalability and partnerships. The outlook remains speculative but promising given unmet needs in autoimmune diseases.

Sources

Company filings (10-K), investor presentations

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