investorscraft@gmail.com

Intrinsic ValueStoke Therapeutics, Inc. (STOK)

Previous Close$30.34
Intrinsic Value
Upside potential
Previous Close
$30.34

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

Stoke Therapeutics, Inc. is a biotechnology company focused on developing novel RNA-based medicines to treat severe genetic diseases. The company leverages its proprietary Targeted Augmentation of Nuclear Gene Output (TANGO) platform to address the underlying causes of genetic disorders by selectively increasing protein production. Operating in the highly competitive biopharmaceutical sector, Stoke targets rare diseases with high unmet medical needs, positioning itself as a pioneer in RNA modulation therapies. Its lead candidates, such as STK-001 for Dravet syndrome, demonstrate its commitment to advancing precision medicine. The company’s revenue primarily stems from collaborations and grants, reflecting its early-stage R&D focus. Stoke’s strategic partnerships with academic institutions and industry players enhance its scientific credibility and pipeline potential. Despite being a clinical-stage firm, its innovative approach differentiates it within the gene therapy landscape, though commercialization risks remain significant given the long development timelines and regulatory hurdles inherent to the industry.

Revenue Profitability And Efficiency

Stoke Therapeutics reported revenue of $36.6 million for FY 2024, primarily driven by collaborative agreements and grants. The company posted a net loss of $89.0 million, reflecting its heavy investment in R&D and clinical trials. Operating cash flow was negative $86.9 million, underscoring its pre-revenue stage and reliance on external funding to sustain operations. Capital expenditures were minimal at $203,000, indicating a lean operational model focused on research rather than infrastructure.

Earnings Power And Capital Efficiency

Stoke’s diluted EPS of -$1.65 highlights its current lack of profitability, typical for a clinical-stage biotech firm. The company’s capital efficiency is constrained by high R&D costs, with its cash burn rate necessitating periodic fundraising. Its ability to advance pipeline candidates without significant revenue generation underscores the high-risk, high-reward nature of its business model, dependent on successful clinical outcomes and future commercialization.

Balance Sheet And Financial Health

Stoke held $128.0 million in cash and equivalents as of FY 2024, providing a runway to fund operations amid its net loss position. Total debt stood at $2.3 million, indicating minimal leverage. The company’s financial health hinges on its ability to secure additional funding or partnerships to sustain its clinical programs, given its negative cash flow and reliance on equity financing.

Growth Trends And Dividend Policy

Stoke Therapeutics is in a growth phase, prioritizing pipeline development over profitability. The company has no dividend policy, consistent with its focus on reinvesting capital into R&D. Future growth depends on clinical trial progress, regulatory approvals, and potential commercialization of its lead candidates, which could significantly alter its revenue trajectory if successful.

Valuation And Market Expectations

The market values Stoke based on its pipeline potential rather than current earnings, with investors pricing in long-term prospects for its RNA-based therapies. Valuation metrics are challenging to apply given its pre-revenue status, making clinical milestones and partnership announcements critical drivers of investor sentiment. The stock’s performance reflects high volatility typical of developmental-stage biotech firms.

Strategic Advantages And Outlook

Stoke’s TANGO platform and focus on rare genetic diseases provide a differentiated edge in RNA therapeutics. However, the outlook remains speculative, contingent on clinical success and funding stability. Near-term risks include trial setbacks, while long-term opportunities lie in addressing underserved patient populations. Strategic collaborations and pipeline diversification could enhance its resilience in a competitive biopharma landscape.

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