investorscraft@gmail.com

Intrinsic ValueExicure, Inc. (XCUR)

Previous Close$4.07
Intrinsic Value
Upside potential
Previous Close
$4.07

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

Exicure, Inc. is a biotechnology company focused on developing nucleic acid-based therapeutics targeting genetic and immunological diseases. The company leverages its proprietary spherical nucleic acid (SNA) technology platform to design novel treatments for conditions such as neurodegenerative disorders, oncology, and inflammatory diseases. Operating in the highly competitive biopharmaceutical sector, Exicure aims to differentiate itself through its innovative SNA approach, which enhances drug delivery and therapeutic efficacy. Despite its promising technology, the company faces significant challenges, including the capital-intensive nature of drug development and the need for successful clinical trials to validate its pipeline. Exicure's market position remains speculative, as it has yet to commercialize any products, relying instead on partnerships and grants to fund its research. The biotech industry's rapid evolution and regulatory hurdles further complicate its path to profitability, positioning Exicure as a high-risk, high-reward investment.

Revenue Profitability And Efficiency

Exicure reported minimal revenue of $500,000 for the period, reflecting its early-stage status and lack of commercialized products. The company's net loss of $9.7 million and negative EPS of $4.75 underscore its ongoing investment in R&D and operational expenses. With an operating cash flow of -$2.9 million and no capital expenditures, Exicure's financials highlight its reliance on external funding to sustain operations.

Earnings Power And Capital Efficiency

Exicure's negative earnings and lack of profitability indicate limited earnings power at this stage. The company's capital efficiency is constrained by its focus on preclinical and clinical development, with no significant revenue streams to offset R&D costs. Its ability to generate future earnings hinges on successful drug development and commercialization, which remains uncertain.

Balance Sheet And Financial Health

Exicure's balance sheet shows $12.5 million in cash and equivalents, providing limited runway given its cash burn rate. Total debt of $5.9 million adds to its financial obligations, though the absence of dividends alleviates some pressure. The company's financial health is precarious, reliant on additional funding to continue operations and advance its pipeline.

Growth Trends And Dividend Policy

Exicure's growth is tied to its ability to progress its therapeutic candidates through clinical trials, with no near-term revenue catalysts. The company does not pay dividends, reflecting its focus on reinvesting scarce resources into R&D. Future growth depends on successful trial outcomes and potential partnerships or licensing agreements.

Valuation And Market Expectations

Exicure's valuation is speculative, driven by its preclinical pipeline and SNA technology potential. Market expectations are tempered by its lack of revenue and profitability, with investors likely pricing in high risk associated with biotech development. The stock's performance will hinge on clinical milestones and funding stability.

Strategic Advantages And Outlook

Exicure's strategic advantage lies in its SNA platform, which could offer differentiated therapeutic solutions if successfully developed. However, the outlook remains uncertain due to funding needs, competitive pressures, and regulatory risks. The company's ability to secure partnerships or advance its pipeline will be critical to its long-term viability.

Sources

10-K filings, company disclosures

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