investorscraft@gmail.com

Intrinsic ValueViridian Therapeutics, Inc. (VRDN)

Previous Close$33.02
Intrinsic Value
Upside potential
Previous Close
$33.02

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

Viridian Therapeutics, Inc. is a biotechnology company focused on developing and commercializing novel therapies for serious and rare diseases. The company’s pipeline includes innovative treatments targeting autoimmune and inflammatory conditions, with a primary emphasis on thyroid eye disease (TED). Viridian leverages its proprietary antibody engineering platform to create differentiated biologics, positioning itself as a potential leader in niche therapeutic areas with high unmet medical needs. The biopharmaceutical sector is highly competitive, but Viridian’s focus on rare diseases allows it to target specialized markets with limited treatment options. Its revenue model is currently driven by clinical-stage collaborations and potential future commercialization of its lead candidates. The company’s market position hinges on successful clinical trials and regulatory approvals, which could establish it as a key player in targeted immunology markets.

Revenue Profitability And Efficiency

Viridian reported minimal revenue of $302,000 for the period, reflecting its early-stage status with no commercialized products. The company posted a net loss of $269.9 million, driven by high R&D expenses as it advances its clinical pipeline. Operating cash flow was negative $232.3 million, underscoring the capital-intensive nature of biotech development. Efficiency metrics are not yet meaningful given the pre-revenue stage.

Earnings Power And Capital Efficiency

With an EPS of -$3.98, Viridian’s earnings power remains constrained by its clinical-phase operations. The absence of capital expenditures suggests a lean operational approach, but the company’s capital efficiency is currently low due to significant R&D burn rates. Future earnings potential depends on successful clinical outcomes and commercialization of its pipeline assets.

Balance Sheet And Financial Health

Viridian holds $99.6 million in cash and equivalents against $21.1 million in total debt, providing a limited liquidity buffer. The negative operating cash flow and substantial net losses highlight financial strain, typical of clinical-stage biotech firms. The company’s ability to secure additional funding will be critical to sustaining operations and advancing its pipeline.

Growth Trends And Dividend Policy

Growth is entirely tied to pipeline progression, with no current commercial revenue streams. Viridian does not pay dividends, consistent with its focus on reinvesting all available capital into R&D. Future growth hinges on clinical milestones, regulatory approvals, and potential partnerships or licensing deals to monetize its assets.

Valuation And Market Expectations

Market expectations for Viridian are speculative, driven by clinical trial outcomes rather than current financial performance. The company’s valuation reflects investor optimism about its pipeline’s potential, particularly in rare disease markets. However, high cash burn and binary clinical risks temper long-term valuation certainty.

Strategic Advantages And Outlook

Viridian’s strategic advantage lies in its targeted approach to rare diseases and proprietary antibody platform. The outlook is highly dependent on clinical success, with near-term catalysts including trial readouts and regulatory filings. Partnerships or acquisitions could provide non-dilutive funding avenues, but the path to profitability remains uncertain without commercialized products.

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