investorscraft@gmail.com

Intrinsic ValueVoyager Therapeutics, Inc. (VYGR)

Previous Close$3.90
Intrinsic Value
Upside potential
Previous Close
$3.90

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

Voyager Therapeutics, Inc. operates in the biotechnology sector, specializing in gene therapy and neurology-focused treatments. The company leverages its proprietary TRACER AAV capsid discovery platform to develop next-generation adeno-associated virus (AAV) vectors, targeting severe neurological diseases such as Parkinson’s, Huntington’s, and ALS. Voyager’s revenue model is driven by strategic collaborations, licensing agreements, and milestone payments from pharmaceutical partners, positioning it as a key innovator in gene therapy delivery. The company competes in a high-growth but capital-intensive niche, where technological differentiation and clinical validation are critical for long-term success. Its partnerships with industry leaders like Neurocrine Biosciences and Pfizer underscore its credibility in advancing novel therapeutics. Despite the competitive landscape, Voyager’s focus on CNS disorders and scalable platform technology provides a distinct market edge, though commercialization risks remain inherent to the biotech sector.

Revenue Profitability And Efficiency

Voyager reported $80.0 million in revenue for FY 2024, primarily from collaboration agreements, but posted a net loss of $65.0 million, reflecting R&D intensity. Operating cash flow was negative $15.3 million, with capital expenditures at $3.5 million, indicating ongoing investment in pipeline development. The diluted EPS of -$1.13 underscores the pre-commercialization phase of its business model, typical for clinical-stage biotech firms.

Earnings Power And Capital Efficiency

The company’s negative earnings and cash flow highlight its reliance on external funding to sustain operations. Capital efficiency is constrained by high R&D costs, though its $71.4 million cash position provides near-term runway. Voyager’s ability to secure additional partnerships or milestone payments will be pivotal in bridging the gap to potential future revenue streams from its therapeutic candidates.

Balance Sheet And Financial Health

Voyager holds $71.4 million in cash and equivalents against $43.7 million in total debt, suggesting a manageable leverage ratio. However, the recurring losses and negative cash flows necessitate careful liquidity management. The absence of dividends aligns with its growth-focused strategy, prioritizing reinvestment in clinical programs over shareholder returns.

Growth Trends And Dividend Policy

Growth is contingent on clinical progress and partnership expansions, with no current dividend policy. The company’s trajectory hinges on successful trial outcomes and commercialization of its gene therapy platforms. Given its stage, revenue volatility from milestone-driven collaborations is expected until late-stage assets mature.

Valuation And Market Expectations

The market likely prices Voyager based on its pipeline potential rather than near-term profitability. Valuation metrics are skewed by high R&D spend and speculative upside from its neurology-focused AAV platform. Investor sentiment will remain tied to clinical milestones and partnership announcements.

Strategic Advantages And Outlook

Voyager’s TRACER platform and CNS focus provide differentiation, but execution risks persist. The outlook depends on advancing key programs like VY-TAU01 for Alzheimer’s and securing non-dilutive funding. Long-term success hinges on translating preclinical promise into approved therapies, a challenging but high-reward pathway in biotech.

Sources

10-K filing, company investor relations

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