Previous Close | $21.01 |
Intrinsic Value | $8.59 |
Upside potential | -59% |
Data is not available at this time.
Schrödinger, Inc. operates at the intersection of computational chemistry and biotechnology, leveraging physics-based software platforms to accelerate drug discovery and materials science. The company generates revenue through a dual-pronged model: licensing its proprietary molecular simulation software to pharmaceutical and industrial clients, and collaborating on drug discovery programs with biotech and pharma partners. Its software solutions, such as the Schrödinger Suite, are widely adopted by leading pharmaceutical companies, academic institutions, and materials science researchers, positioning the firm as a key enabler of rational drug design. Schrödinger’s market position is strengthened by its deep scientific expertise, high switching costs for users, and the growing demand for computational efficiency in R&D. The company competes in a niche but expanding sector, where its technology reduces the time and cost of traditional experimental methods, offering a compelling value proposition for innovation-driven industries.
For FY 2024, Schrödinger reported revenue of $207.5 million, reflecting its ability to monetize its software and collaborations. However, the company posted a net loss of $187.1 million, with diluted EPS of -$2.57, indicating significant R&D and operational investments. Operating cash flow was negative at -$157.4 million, while capital expenditures were modest at -$7.3 million, suggesting a focus on scaling its platform rather than heavy infrastructure spending.
Schrödinger’s negative earnings highlight its growth-stage status, with capital primarily allocated to expanding its software capabilities and drug discovery pipeline. The company’s capital efficiency is constrained by high R&D costs, though its collaborative revenue streams and licensing model provide recurring income. The lack of profitability underscores the long-term nature of its investments in both technology and therapeutic programs.
As of FY 2024, Schrödinger held $147.3 million in cash and equivalents, against total debt of $117.8 million, indicating a manageable leverage position. The company’s liquidity appears adequate to fund near-term operations, but sustained negative cash flows may necessitate additional financing if profitability remains elusive. Its balance sheet reflects a typical profile for a growth-oriented biotech software firm.
Schrödinger’s growth is driven by increasing adoption of computational drug discovery tools and strategic partnerships. The company does not pay dividends, reinvesting all cash flows into R&D and business expansion. Revenue growth trends will depend on software licensing momentum and the success of its collaborative drug programs, which remain high-risk, high-reward ventures.
The market values Schrödinger based on its potential to disrupt traditional drug discovery, with investors pricing in long-term growth from both software and therapeutics. Current losses are tolerated given the scalable nature of its platform, but future valuation will hinge on achieving profitability or significant pipeline milestones.
Schrödinger’s key advantages include its proprietary technology, strong industry partnerships, and a first-mover edge in computational chemistry. The outlook depends on its ability to monetize drug discovery collaborations and maintain software leadership. Risks include competition from emerging AI-driven platforms and the inherent uncertainty of biotech R&D.
Company filings (10-K), investor presentations
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |