investorscraft@gmail.com

Intrinsic ValueRevolution Medicines, Inc. (RVMD)

Previous Close$96.95
Intrinsic Value
Upside potential
Previous Close
$96.95

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

Revolution Medicines, Inc. is a clinical-stage biotechnology company focused on developing precision oncology therapies targeting RAS-addicted cancers. The company leverages deep expertise in RAS biology to design small-molecule inhibitors aimed at addressing mutations in the RAS pathway, a key driver in many aggressive cancers. Its lead candidates, including RMC-6236 and RMC-6291, target both common and rare RAS mutations, positioning the firm at the forefront of next-generation oncology treatments. The company operates in a highly competitive sector dominated by large pharmaceutical players, but its specialized focus on RAS mutations provides a differentiated niche. Revolution Medicines collaborates with academic institutions and industry partners to accelerate drug development, though it currently relies heavily on external funding due to its pre-revenue status. Its long-term success hinges on clinical trial outcomes and the ability to commercialize its pipeline.

Revenue Profitability And Efficiency

Revolution Medicines remains pre-revenue, with no product sales as of FY 2024. The company reported a net loss of $600.1 million, reflecting heavy R&D investments in its clinical-stage pipeline. Operating cash flow was negative $557.4 million, underscoring the capital-intensive nature of drug development. Capital expenditures were modest at $10.3 million, as the company prioritizes clinical trials over physical infrastructure.

Earnings Power And Capital Efficiency

The company’s diluted EPS of -$3.58 highlights its current lack of earnings power, typical for a biotech firm in the clinical development phase. With no revenue streams, capital efficiency is driven by the progression of its drug candidates through trials. The firm’s ability to secure additional funding or partnerships will be critical to sustaining operations until commercialization.

Balance Sheet And Financial Health

Revolution Medicines held $543.1 million in cash and equivalents as of FY 2024, providing a runway to fund operations. Total debt stood at $135.8 million, suggesting manageable leverage. However, the significant net loss and negative cash flow indicate reliance on future financing rounds or strategic collaborations to maintain liquidity.

Growth Trends And Dividend Policy

Growth is entirely pipeline-dependent, with progress measured by clinical milestones rather than financial metrics. The company does not pay dividends, reinvesting all available capital into R&D. Investor returns will hinge on successful drug approvals and commercialization, which remain speculative at this stage.

Valuation And Market Expectations

Market valuation likely reflects optimism around the company’s RAS-focused pipeline, though the absence of revenue introduces high uncertainty. Investors price in potential breakthroughs in oncology, but clinical setbacks could significantly impact the stock. The lack of earnings makes traditional valuation metrics inapplicable, leaving the stock exposed to binary outcomes.

Strategic Advantages And Outlook

Revolution Medicines’ deep focus on RAS biology provides a scientific edge, but commercialization risks remain high. The outlook depends on clinical data readouts, regulatory approvals, and the ability to scale manufacturing. Success in any of its lead candidates could transform the company into a key player in precision oncology, though failure would necessitate a strategic pivot.

Sources

10-K filing, company 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