investorscraft@gmail.com

Intrinsic ValueSyndax Pharmaceuticals, Inc. (SNDX)

Previous Close$20.32
Intrinsic Value
Upside potential
Previous Close
$20.32

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

Syndax Pharmaceuticals, Inc. is a clinical-stage biopharmaceutical company focused on developing innovative therapies for difficult-to-treat cancers. The company’s pipeline centers on targeting resistance mechanisms in hematologic malignancies and solid tumors, with lead candidates like revumenib (SNDX-5613), a menin inhibitor, and axatilimab, an anti-CSF-1R monoclonal antibody. Syndax operates in the highly competitive oncology sector, where differentiation hinges on clinical efficacy and addressing unmet medical needs. The company’s strategy emphasizes precision medicine, leveraging biomarkers to identify responsive patient populations. Its partnerships with academic institutions and larger biopharma firms bolster its R&D capabilities while mitigating standalone commercialization risks. Syndax’s market position is defined by its niche focus on resistance mechanisms, positioning it as a potential disruptor in targeted oncology if clinical trials succeed.

Revenue Profitability And Efficiency

Syndax reported $23.7 million in revenue for FY 2024, primarily from collaboration agreements, alongside a net loss of $318.8 million. The negative EPS of -$3.73 reflects high R&D spend typical of clinical-stage biotech firms. Operating cash flow was -$274.9 million, with no capital expenditures, underscoring a focus on pipeline advancement over infrastructure. The lack of profitability is expected given its pre-commercial stage.

Earnings Power And Capital Efficiency

The company’s earnings power remains constrained by its clinical-stage status, with losses driven by R&D investments. Capital efficiency is difficult to assess due to the absence of commercialized products, though its cash burn rate aligns with developmental milestones. Syndax’s ability to advance its pipeline without significant capex suggests lean operations, but long-term sustainability hinges on successful trial outcomes and future funding.

Balance Sheet And Financial Health

Syndax held $154.1 million in cash and equivalents against $345.7 million in total debt, indicating a leveraged position. The negative operating cash flow and reliance on external financing highlight liquidity risks. However, the company’s ability to secure partnerships and funding will be critical to maintaining financial flexibility as it progresses toward potential commercialization.

Growth Trends And Dividend Policy

Growth is tied to clinical milestones, with no near-term revenue diversification expected. Syndax does not pay dividends, consistent with its reinvestment-focused strategy. Investor returns will depend on pipeline success, particularly for revumenib and axatilimab, which target sizable oncology markets. The absence of commercial revenue limits traditional growth metrics, making trial data the primary catalyst.

Valuation And Market Expectations

The market values Syndax based on its pipeline potential rather than current financials. The steep losses and high debt load are typical for biotechs at this stage, but investor patience will hinge on clinical progress. Valuation multiples are less relevant; instead, milestones like regulatory approvals or partnership deals will drive sentiment.

Strategic Advantages And Outlook

Syndax’s focus on resistance mechanisms in oncology provides a differentiated niche, but success depends on clinical validation. Its partnerships and biomarker-driven approach mitigate some risks, though competition in targeted therapies is intense. The outlook remains binary—positive trial data could attract acquisition interest, while setbacks may necessitate further dilution. Near-term, liquidity management and trial execution are paramount.

Sources

Company 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