investorscraft@gmail.com

Intrinsic ValueEntrada Therapeutics, Inc. (TRDA)

Previous Close$11.44
Intrinsic Value
Upside potential
Previous Close
$11.44

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

Entrada Therapeutics, Inc. operates in the biotechnology sector, focusing on the development of novel intracellular therapeutics. The company leverages its proprietary Endosomal Escape Vehicle (EEV) platform to create therapies targeting diseases with high unmet medical needs, particularly in neuromuscular and metabolic disorders. Entrada's revenue model is driven by strategic collaborations, licensing agreements, and milestone payments from pharmaceutical partners, positioning it as an innovator in intracellular drug delivery. The company competes in a rapidly evolving market where technological differentiation and clinical validation are critical. Its EEV platform offers a unique approach to overcoming traditional barriers in drug delivery, enhancing its appeal to partners and investors. Entrada's pipeline includes preclinical and early-stage clinical candidates, reflecting its focus on long-term value creation. The firm's market position is bolstered by its scientific expertise and partnerships with established biopharma companies, though it faces competition from larger firms with broader resources.

Revenue Profitability And Efficiency

Entrada reported revenue of $210.8 million for FY 2024, with net income of $65.6 million, reflecting a diluted EPS of $1.68. Operating cash flow was negative at -$41.6 million, while capital expenditures totaled -$3.2 million. The revenue growth suggests strong performance from collaborations, though the negative operating cash flow indicates ongoing investment in R&D and operational expansion.

Earnings Power And Capital Efficiency

The company's net income of $65.6 million demonstrates its ability to monetize its platform and partnerships effectively. However, the negative operating cash flow highlights the capital-intensive nature of its business, with significant resources allocated to advancing its therapeutic pipeline. The diluted EPS of $1.68 indicates solid earnings power relative to its share count.

Balance Sheet And Financial Health

Entrada maintains a solid liquidity position with $101.2 million in cash and equivalents, against total debt of $59.2 million. The balance sheet reflects a prudent capital structure, with sufficient liquidity to fund near-term operations and R&D initiatives. The absence of dividends aligns with its growth-focused strategy.

Growth Trends And Dividend Policy

Entrada's revenue growth is driven by collaboration agreements, with no dividend payments, reflecting its reinvestment strategy. The company's focus on advancing its pipeline and expanding partnerships suggests continued growth potential, though profitability may fluctuate with R&D milestones and clinical trial outcomes.

Valuation And Market Expectations

The market likely values Entrada based on its platform potential and pipeline progress, with revenue from collaborations providing near-term validation. The absence of dividends and negative operating cash flow may weigh on valuation, but long-term upside depends on clinical success and partnership expansions.

Strategic Advantages And Outlook

Entrada's EEV platform and strategic partnerships provide a competitive edge in intracellular therapeutics. The outlook hinges on clinical milestones and the ability to secure additional collaborations. While R&D risks remain, the company's innovative approach positions it well for long-term growth in the biotech sector.

Sources

Company filings, 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