investorscraft@gmail.com

Intrinsic ValueVera Therapeutics, Inc. (VERA)

Previous Close$43.27
Intrinsic Value
Upside potential
Previous Close
$43.27

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

Vera Therapeutics, Inc. is a clinical-stage biotechnology company focused on developing and commercializing treatments for serious immunological diseases. The company’s lead candidate, atacicept, targets autoimmune and inflammatory conditions such as IgA nephropathy (IgAN), a rare kidney disorder with significant unmet medical needs. Vera’s revenue model is currently non-existent as it is pre-revenue, relying on funding from equity offerings, collaborations, and potential future milestone payments. The company operates in the highly competitive biopharmaceutical sector, where differentiation hinges on clinical efficacy, safety, and speed to market. Vera’s strategic focus on IgAN positions it in a niche but growing market, with potential first-mover advantages if atacicept gains regulatory approval. The company’s long-term success depends on successful clinical trials, regulatory clearances, and commercialization capabilities, which remain unproven at this stage.

Revenue Profitability And Efficiency

Vera Therapeutics reported no revenue in the fiscal year ending December 31, 2024, reflecting its status as a pre-commercial entity. The company posted a net loss of $152.1 million, with diluted EPS of -$2.75, driven by high R&D expenses associated with clinical trials. Operating cash flow was negative $134.7 million, underscoring the capital-intensive nature of its drug development pipeline. Capital expenditures were minimal at $972,000, indicating limited investment in physical assets.

Earnings Power And Capital Efficiency

Vera’s earnings power is currently negative due to its pre-revenue stage, with losses primarily fueled by R&D spending. The company’s capital efficiency is constrained by its reliance on external funding to sustain operations. With no commercial products, Vera’s ability to generate future earnings hinges on successful clinical outcomes and subsequent commercialization of atacicept or other pipeline candidates.

Balance Sheet And Financial Health

As of December 31, 2024, Vera held $92.6 million in cash and equivalents, providing a limited runway given its high burn rate. Total debt stood at $54.6 million, which could pressure liquidity if not managed carefully. The absence of revenue and persistent losses highlight financial vulnerability, necessitating additional capital raises or strategic partnerships to fund ongoing operations.

Growth Trends And Dividend Policy

Vera’s growth trajectory is tied to clinical milestones, particularly the advancement of atacicept through late-stage trials. The company does not pay dividends, consistent with its focus on reinvesting all available resources into R&D. Future growth depends on regulatory approvals, market penetration, and potential expansion into adjacent autoimmune indications, all of which remain speculative at this stage.

Valuation And Market Expectations

Vera’s valuation is driven by investor sentiment around its clinical pipeline, particularly atacicept’s potential in IgAN. The market assigns a premium to biotech firms with promising late-stage assets, but Vera’s lack of revenue and high cash burn introduce significant risk. Share price volatility is likely until key clinical data readouts or regulatory decisions provide clearer visibility.

Strategic Advantages And Outlook

Vera’s primary strategic advantage lies in its focus on IgAN, a niche with limited treatment options. The company’s success hinges on atacicept’s clinical efficacy and its ability to secure regulatory approval. Near-term challenges include funding sustainability and competition from larger biopharma players. The outlook remains uncertain, with upside contingent on positive trial results and successful commercialization efforts.

Sources

10-K filing for FY ending December 31, 2024

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