investorscraft@gmail.com

Intrinsic Value of Schrödinger, Inc. (SDGR)

Previous Close$21.01
Intrinsic Value
Upside potential
Previous Close
$21.01

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

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.

Revenue Profitability And Efficiency

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.

Earnings Power And Capital Efficiency

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.

Balance Sheet And Financial Health

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.

Growth Trends And Dividend Policy

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.

Valuation And Market Expectations

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.

Strategic Advantages And Outlook

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.

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