US · DCOY
Decoy Therapeutics Inc.
- Sector
- Healthcare · Biotechnology
- Headquarters
- Cambridge, MA 02142
- Website
- decoytx.com
Price · as of 2024-12-31
$5.90
Market cap 4.35M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | — | — |
| Intrinsic Value(DCF) | — | — |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | — | — |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2010 | |||||
| 2011 | |||||
| 2012 | |||||
| 2013 | |||||
| 2014 | $1,379,250.00 | ||||
| 2015 | $571,500.00 | ||||
| 2016 | $304,500.00 | ||||
| 2017 | $380,250.00 | $405,577.71 | $0.00 | $0.00 | $0.00 |
| 2018 | $24,225.00 | $430,480.61 | $0.00 | $0.00 | $2,313,305.27 |
| 2019 | $2,673.00 | $566,437.35 | $84,145,910.72 | $0.00 | $0.00 |
| 2020 | $4,890.00 | $21,067.26 | $1,737,328.23 | $0.00 | $0.00 |
| 2021 | $1,101.00 | $3,016.90 | |||
| 2022 | $244.80 | ||||
| 2023 | $81.48 | ||||
| 2024 | $15.75 |
AI valuation
Our deep-learning model estimates Decoy Therapeutics Inc.'s (DCOY) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- —
- Current price
- $5.90
- AI upside
- —
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
—
— upside
Graham-Dodd
—
— upside
Graham Formula
—
— upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| DCOY | Decoy Therapeutics Inc. | $5.90 | 4.35M | — | — | — | — | -0.18 | 0.67 | — | 0.21 | 0.00 | 0.67 | 0.00% | — | — | -164.02% | 1120.04% | -116.05% | 0.15 | — | 1.98 | 1.61 | 0.39 | 15226842.00% | — | -6477.00% | -445.68% | -2.99 | 883.90% | 0.00% | 0.00% | 0.00% | 0.21 | 0.26 | — | -43.21 |
| ENVB | Enveric Biosciences, Inc. | $2.35 | 1.4M | — | — | — | — | -0.10 | 0.57 | — | 0.14 | -0.07 | 0.59 | 0.00% | — | — | -539.57% | 1966.05% | -259.40% | 0.00 | — | 1.84 | 1.50 | 0.24 | 13535.00% | — | -4520.00% | -844.14% | -5.19 | 1576.99% | 0.00% | 0.00% | 118.40% | 0.14 | 0.17 | — | -57.63 |
| GTBP | GT Biopharma, Inc. | $0.48 | 5.08M | — | — | — | — | -0.35 | -2.77 | — | -0.05 | -1.53 | -2.77 | 0.00% | — | — | -453.39% | 238.23% | -143.53% | 0.00 | — | 0.72 | 0.67 | 0.30 | 2305.00% | — | 4577.00% | -278.78% | -2.19 | 214.01% | 0.00% | 0.00% | 63.30% | -0.05 | -0.05 | — | -241.19 |
| INDP | Indaptus Therapeutics, In… | $2.06 | 3.61M | — | — | — | — | -14.39 | 54.78 | — | -13.69 | — | 54.78 | 0.00% | — | — | -187.52% | 1071.45% | -134.95% | 0.02 | — | 1.95 | 1.71 | 0.37 | -1250.00% | — | -807.00% | -5.70% | -3.63 | 859.29% | 0.00% | 0.00% | 0.00% | -13.69 | -17.07 | — | 20.29 |
| PBM | Psyence Biomedical Ltd. | $2.54 | 48.31K | — | — | — | — | 121.05 | 18.22 | — | 113.47 | — | 18.22 | 0.00% | — | — | -47.61% | 1045.66% | 23.95% | 0.00 | -395.15 | 11.04 | 10.55 | -5.98 | -12268.00% | — | 2687.00% | -3.06% | -6.28 | 1068.81% | 0.00% | 0.00% | 12.94% | -31.76 | -31.07 | — | 112.16 |
| REVB | Revelation Biosciences, I… | $1.32 | 1.95M | — | — | — | — | 0.00 | 0.00 | — | 0.67 | — | 0.00 | 0.00% | — | — | -201.08% | 1657.76% | -153.82% | 0.08 | — | 5.41 | 5.36 | 0.67 | -7268.00% | — | 4498931.00% | -103262.37% | -4.14 | 1511.33% | 74316.81% | -66.80% | 198525.74% | 1.10 | 1.20 | — | -7.64 |
| SLXN | Silexion Therapeutics Ltd… | $1.73 | 967.66K | — | — | — | — | -7.53 | -31.20 | — | -7.75 | — | -31.20 | 0.00% | — | — | 169.73% | 122.14% | -406.92% | -1.13 | -241.75 | 0.64 | 0.34 | -0.20 | -4027.00% | — | 8538.00% | -6.76% | -2.38 | 81.79% | 0.00% | 0.00% | 0.00% | -10.16 | -15.18 | — | -25.28 |
| SPRC | SciSparc Ltd. | $0.56 | 288.91K | +7,017% | +385% | — | +8,471% | -5.24 | 4.80 | 29.97 | -5.32 | — | 5.86 | 38.74% | -560.18% | -481.16% | -94.77% | -166.78% | -69.41% | 0.01 | -243.87 | 5.36 | 5.02 | 0.21 | -9850.00% | -5464.00% | -1330.00% | -13.04% | -3.65 | -116.57% | 0.00% | 0.00% | 0.00% | -5.08 | -7.28 | 28.43 | 5.04 |
About Decoy Therapeutics Inc.
Decoy Therapeutics, Inc. is a preclinical-stage biotechnology company that is leveraging machine learning and AI tools alongside high-speed synthesis techniques to rapidly design, engineer and manufacture peptide conjugate drug candidates that target serious unmet medical needs. The company is headquartered in Cambridge, MA.
- CEO
- Frederick E. Pierce
- Employees
- 2
- Beta
- 0.30
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as (— ÷ $5.90) − 1 = — (DCF, example).