investorscraft@gmail.com

Intrinsic ValueVerastem, Inc. (VSTM)

Previous Close$6.10
Intrinsic Value
Upside potential
Previous Close
$6.10

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

Verastem, Inc. is a biopharmaceutical company focused on developing and commercializing innovative oncology therapies targeting critical signaling pathways in cancer. The company specializes in small-molecule inhibitors designed to address unmet medical needs in aggressive cancers, such as RAS-driven tumors. Its lead product, avutometinib, is being evaluated in combination with defactinib for low-grade serous ovarian cancer and other RAS pathway-driven malignancies. Verastem operates in a highly competitive oncology sector, where differentiation hinges on clinical efficacy, safety profiles, and strategic partnerships. The company’s market position is that of a clinical-stage biotech with a niche focus on RAS/MAPK pathway inhibition, a space with significant scientific interest but limited approved therapies. Its revenue model relies on clinical milestones, potential licensing deals, and eventual commercialization of its pipeline assets. Verastem’s ability to advance its candidates through regulatory approvals and secure commercial partnerships will be critical to its long-term viability in the crowded oncology market.

Revenue Profitability And Efficiency

Verastem reported $10 million in revenue for FY 2024, alongside a net loss of $130.6 million, reflecting its clinical-stage focus with limited commercial operations. The diluted EPS of -$3.66 underscores the company’s heavy investment in R&D and clinical trials. Operating cash flow was -$104.8 million, with minimal capital expenditures, indicating a cash-intensive development phase. Efficiency metrics remain constrained by high operational burn rates typical of pre-commercial biotech firms.

Earnings Power And Capital Efficiency

The company’s negative earnings power is driven by its reliance on funding clinical programs, with no near-term profitability expected. Capital efficiency is challenged by high R&D costs, though its $88.8 million cash position provides runway for ongoing trials. The absence of significant revenue diversification heightens dependence on pipeline success or external financing to sustain operations.

Balance Sheet And Financial Health

Verastem’s balance sheet shows $88.8 million in cash and equivalents against $42.3 million in total debt, suggesting moderate liquidity. However, the substantial operating losses necessitate careful cash management. The company’s financial health hinges on its ability to secure additional funding or achieve clinical milestones to attract partnership or investment capital.

Growth Trends And Dividend Policy

Growth is tied to clinical progress, with no current dividend policy given its pre-revenue status. The company’s trajectory depends on avutometinib’s regulatory and commercial potential. Near-term catalysts include trial readouts and potential partnerships, but sustained losses may require further dilutive financing.

Valuation And Market Expectations

Market expectations are speculative, pricing in pipeline potential rather than current fundamentals. The lack of profitability and high cash burn align with high-risk biotech valuations. Investor sentiment will likely hinge on clinical data and regulatory updates, with significant upside contingent on successful commercialization.

Strategic Advantages And Outlook

Verastem’s strategic advantage lies in its focused RAS/MAPK pathway expertise, a high-need oncology niche. The outlook remains binary, dependent on clinical success and funding sustainability. Near-term risks include trial failures or cash shortages, while long-term potential rests on avutometinib’s adoption and market penetration.

Sources

Company filings, 10-K

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