investorscraft@gmail.com

Intrinsic ValueSurrozen, Inc. (SRZN)

Previous Close$21.55
Intrinsic Value
Upside potential
Previous Close
$21.55

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

Surrozen, Inc. is a biotechnology company focused on developing innovative therapeutics to regenerate damaged tissues by leveraging its proprietary Wnt signaling platform. The company operates in the highly specialized biopharmaceutical sector, targeting unmet medical needs in tissue repair and regeneration. Its core revenue model is driven by research collaborations, grants, and potential future commercialization of its pipeline candidates, positioning it as an early-stage player in regenerative medicine. Surrozen’s market position is defined by its scientific differentiation, with its lead programs targeting liver and eye diseases, areas with significant clinical demand. The company competes in a niche segment dominated by larger biotech firms but distinguishes itself through its novel approach to modulating Wnt pathways. While still pre-revenue from product sales, Surrozen’s strategic partnerships and grant funding underscore its credibility in advancing cutting-edge science.

Revenue Profitability And Efficiency

Surrozen reported revenue of $10.7 million for the period, primarily derived from collaboration agreements and grants. The company posted a net loss of $63.6 million, reflecting its heavy investment in R&D and preclinical development. Operating cash flow was negative $17.6 million, indicative of its early-stage operational burn rate, while capital expenditures remained minimal at $26,000, consistent with its asset-light research model.

Earnings Power And Capital Efficiency

The company’s diluted EPS of -$21.67 highlights its current lack of earnings power, typical of a clinical-stage biotech. Capital efficiency is constrained by high R&D costs relative to revenue, though its cash position of $34.6 million provides near-term runway. Surrozen’s ability to advance its pipeline without excessive dilution or debt will be critical to improving capital efficiency over time.

Balance Sheet And Financial Health

Surrozen maintains a balance sheet with $34.6 million in cash and equivalents against $8.5 million in total debt, suggesting a manageable leverage position. The company’s financial health is contingent on securing additional funding to sustain operations, given its negative cash flow. Its equity base of 2.9 million shares outstanding reflects a tight capital structure, though future financing needs may necessitate dilution.

Growth Trends And Dividend Policy

Growth is entirely pipeline-dependent, with no commercial products yet. The company’s trajectory hinges on clinical milestones and partnership expansions. Surrozen does not pay dividends, consistent with its focus on reinvesting all available capital into R&D. Investor returns will likely be tied to binary outcomes from clinical trials or strategic transactions.

Valuation And Market Expectations

Valuation is speculative, driven by potential rather than current financial metrics. Market expectations are anchored to Surrozen’s ability to demonstrate proof-of-concept in its Wnt-based therapies. The stock’s volatility reflects the high-risk, high-reward nature of early-stage biotech investing, with limited traditional valuation anchors.

Strategic Advantages And Outlook

Surrozen’s key advantage lies in its proprietary Wnt modulation technology, which could address large markets if clinically validated. The outlook remains uncertain, with success contingent on overcoming scientific and regulatory hurdles. Partnerships or non-dilutive funding could extend its runway, but investors should brace for prolonged volatility until meaningful clinical data emerges.

Sources

10-K filing, company investor relations

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