Intrinsic value of Curis, Inc. - CRIS

Previous Close

$1.43

  Intrinsic Value

$0.18

stock screener

  Rating & Target

str. sell

-87%

Previous close

$1.43

 
Intrinsic value

$0.18

 
Up/down potential

-87%

 
Rating

str. sell

We calculate the intrinsic value of CRIS stock by summing up the current values of future distributable cash flows generated by the company and dividing the sum by the number of outstanding shares. As such, the intrinsic value calculation depends entirely on projections. The more accurate your projections of the company's performance are - the more reliable is the intrinsic value calculation result. Please make sure to check the stock valuation input data below and adjust it if necessary. The quality of the output (intrinsic valuation result) is only as good as the quality of the input. See also DISCLAIMERS.

STOCK VALUATION INPUT DATA

Revenue (in 0001), $M
Initial revenue growth rate, %
Terminal revenue growth rate, %
Revenue decline factor
Initial discount rate, %
Discount rate multiplier
Variable cost ratio, %
Fixed operating expenses, $M
Interest rate on debt, %
Effective corporate tax rate, %
Production assets / Revenue, %
Life of production assets, yrs
Working capital / Revenue, %
Revenue / Adjusted assets
Adjusted equity ratio
Cash flow adjustment, % of Revenue
Book value of equity, $M
Shares outstanding, mln
Market capitalization, $bln 0.0

 

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year
   2
   3
   4
   5
   6
   7
   8
   9
   10
   11
   12
   13
   14
   15
   16
   17
   18
   19
   20
   21
   22
   23
   24
   25
   26
   27
   28
   29
   30
   31

INCOME STATEMENT

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Revenue growth rate, %
  16.50
  15.35
  14.32
  13.38
  12.55
  11.79
  11.11
  10.50
  9.95
  9.46
  9.01
  8.61
  8.25
  7.92
  7.63
  7.37
  7.13
  6.92
  6.73
  6.55
  6.40
  6.26
  6.13
  6.02
  5.92
  5.83
  5.74
  5.67
  5.60
  5.54
Revenue, $m
  12
  13
  15
  17
  20
  22
  24
  27
  30
  32
  35
  38
  41
  45
  48
  52
  55
  59
  63
  67
  72
  76
  81
  86
  91
  96
  102
  107
  113
  120
Variable operating expenses, $m
  101
  117
  134
  152
  171
  191
  212
  234
  257
  282
  307
  334
  361
  390
  419
  450
  482
  516
  550
  587
  624
  663
  704
  746
  790
  836
  884
  934
  987
  1,042
Fixed operating expenses, $m
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Total operating expenses, $m
  101
  117
  134
  152
  171
  191
  212
  234
  257
  282
  307
  334
  361
  390
  419
  450
  482
  516
  550
  587
  624
  663
  704
  746
  790
  836
  884
  934
  987
  1,042
Operating income, $m
  -90
  -103
  -118
  -134
  -151
  -169
  -187
  -207
  -228
  -249
  -272
  -295
  -320
  -345
  -371
  -399
  -427
  -456
  -487
  -519
  -552
  -587
  -623
  -660
  -699
  -740
  -783
  -827
  -873
  -922
EBITDA, $m
  -90
  -103
  -118
  -134
  -151
  -168
  -187
  -207
  -227
  -249
  -271
  -295
  -319
  -344
  -370
  -398
  -426
  -456
  -486
  -518
  -551
  -586
  -622
  -659
  -698
  -739
  -781
  -825
  -872
  -920
Interest expense (income), $m
  3
  5
  3
  3
  4
  4
  5
  5
  6
  7
  7
  8
  9
  9
  10
  11
  12
  13
  14
  15
  16
  17
  18
  19
  20
  21
  23
  24
  25
  27
  28
Earnings before tax, $m
  -95
  -106
  -121
  -138
  -155
  -173
  -193
  -213
  -234
  -257
  -280
  -304
  -329
  -355
  -382
  -410
  -440
  -470
  -502
  -535
  -569
  -605
  -642
  -681
  -721
  -763
  -807
  -852
  -900
  -950
Tax expense, $m
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Net income, $m
  -95
  -106
  -121
  -138
  -155
  -173
  -193
  -213
  -234
  -257
  -280
  -304
  -329
  -355
  -382
  -410
  -440
  -470
  -502
  -535
  -569
  -605
  -642
  -681
  -721
  -763
  -807
  -852
  -900
  -950

BALANCE SHEET

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Cash and short-term investments, $m
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Total assets, $m
  25
  29
  33
  38
  43
  48
  53
  59
  64
  71
  77
  84
  90
  98
  105
  113
  121
  129
  138
  147
  156
  166
  176
  187
  198
  209
  221
  234
  247
  261
Adjusted assets (=assets-cash), $m
  25
  29
  33
  38
  43
  48
  53
  59
  64
  71
  77
  84
  90
  98
  105
  113
  121
  129
  138
  147
  156
  166
  176
  187
  198
  209
  221
  234
  247
  261
Revenue / Adjusted assets
  0.480
  0.448
  0.455
  0.447
  0.465
  0.458
  0.453
  0.458
  0.469
  0.451
  0.455
  0.452
  0.456
  0.459
  0.457
  0.460
  0.455
  0.457
  0.457
  0.456
  0.462
  0.458
  0.460
  0.460
  0.460
  0.459
  0.462
  0.457
  0.457
  0.460
Average production assets, $m
  6
  7
  7
  8
  10
  11
  12
  13
  14
  16
  17
  19
  20
  22
  24
  25
  27
  29
  31
  33
  35
  37
  39
  42
  44
  47
  50
  52
  55
  58
Working capital, $m
  -5
  -6
  -6
  -7
  -8
  -9
  -10
  -11
  -12
  -13
  -15
  -16
  -17
  -19
  -20
  -21
  -23
  -25
  -26
  -28
  -30
  -32
  -34
  -36
  -38
  -40
  -42
  -45
  -47
  -50
Total debt, $m
  20
  24
  28
  32
  36
  41
  45
  50
  56
  61
  67
  73
  79
  85
  92
  99
  106
  114
  122
  130
  138
  147
  156
  166
  176
  186
  197
  208
  220
  232
Total liabilities, $m
  23
  26
  30
  34
  38
  43
  48
  53
  58
  63
  69
  75
  81
  88
  95
  101
  109
  116
  124
  132
  141
  149
  159
  168
  178
  188
  199
  211
  222
  235
Total equity, $m
  3
  3
  3
  4
  4
  5
  5
  6
  6
  7
  8
  8
  9
  10
  11
  11
  12
  13
  14
  15
  16
  17
  18
  19
  20
  21
  22
  23
  25
  26
Total liabilities and equity, $m
  26
  29
  33
  38
  42
  48
  53
  59
  64
  70
  77
  83
  90
  98
  106
  112
  121
  129
  138
  147
  157
  166
  177
  187
  198
  209
  221
  234
  247
  261
Debt-to-equity ratio
  8.070
  8.190
  8.290
  8.380
  8.450
  8.500
  8.550
  8.600
  8.630
  8.660
  8.690
  8.720
  8.740
  8.760
  8.770
  8.790
  8.800
  8.820
  8.830
  8.840
  8.850
  8.860
  8.870
  8.870
  8.880
  8.890
  8.890
  8.900
  8.900
  8.910
Adjusted equity ratio
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100
  0.100

CASH FLOW

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net income, $m
  -95
  -106
  -121
  -138
  -155
  -173
  -193
  -213
  -234
  -257
  -280
  -304
  -329
  -355
  -382
  -410
  -440
  -470
  -502
  -535
  -569
  -605
  -642
  -681
  -721
  -763
  -807
  -852
  -900
  -950
Depreciation, amort., depletion, $m
  0
  0
  0
  0
  0
  0
  0
  0
  0
  1
  1
  1
  1
  1
  1
  1
  1
  1
  1
  1
  1
  1
  1
  1
  1
  2
  2
  2
  2
  2
Funds from operations, $m
  -95
  -106
  -121
  -137
  -155
  -173
  -192
  -213
  -234
  -256
  -279
  -303
  -328
  -354
  -381
  -410
  -439
  -469
  -501
  -534
  -568
  -603
  -641
  -679
  -719
  -761
  -805
  -851
  -898
  -948
Change in working capital, $m
  -1
  -1
  -1
  -1
  -1
  -1
  -1
  -1
  -1
  -1
  -1
  -1
  -1
  -1
  -1
  -1
  -2
  -2
  -2
  -2
  -2
  -2
  -2
  -2
  -2
  -2
  -2
  -2
  -2
  -3
Cash from operations, $m
  -94
  -105
  -120
  -137
  -154
  -172
  -191
  -212
  -233
  -255
  -278
  -302
  -327
  -353
  -380
  -408
  -437
  -468
  -499
  -532
  -566
  -602
  -639
  -677
  -717
  -759
  -803
  -848
  -896
  -946
Maintenance CAPEX, $m
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  -1
  -1
  -1
  -1
  -1
  -1
  -1
  -1
  -1
  -1
  -1
  -1
  -1
  -1
  -1
  -1
  -2
  -2
  -2
  -2
New CAPEX, $m
  -1
  -1
  -1
  -1
  -1
  -1
  -1
  -1
  -1
  -1
  -1
  -1
  -2
  -2
  -2
  -2
  -2
  -2
  -2
  -2
  -2
  -2
  -2
  -2
  -2
  -3
  -3
  -3
  -3
  -3
Cash from investing activities, $m
  -1
  -1
  -1
  -1
  -1
  -1
  -1
  -1
  -1
  -1
  -2
  -2
  -3
  -3
  -3
  -3
  -3
  -3
  -3
  -3
  -3
  -3
  -3
  -3
  -3
  -4
  -5
  -5
  -5
  -5
Free cash flow, $m
  -95
  -106
  -121
  -138
  -155
  -174
  -193
  -213
  -234
  -257
  -280
  -304
  -329
  -355
  -382
  -411
  -440
  -470
  -502
  -535
  -569
  -605
  -642
  -681
  -721
  -763
  -807
  -853
  -901
  -951
Issuance/(repayment) of debt, $m
  -21
  4
  4
  4
  4
  5
  5
  5
  5
  5
  6
  6
  6
  6
  7
  7
  7
  8
  8
  8
  8
  9
  9
  10
  10
  10
  11
  11
  12
  12
Issuance/(repurchase) of shares, $m
  120
  107
  122
  138
  156
  174
  193
  214
  235
  257
  280
  304
  330
  356
  383
  411
  441
  471
  503
  536
  570
  606
  643
  682
  722
  764
  808
  854
  902
  952
Cash from financing (excl. dividends), $m  
  99
  111
  126
  142
  160
  179
  198
  219
  240
  262
  286
  310
  336
  362
  390
  418
  448
  479
  511
  544
  578
  615
  652
  692
  732
  774
  819
  865
  914
  964
Total cash flow (excl. dividends), $m
  4
  4
  4
  4
  5
  5
  5
  5
  6
  6
  6
  6
  7
  7
  7
  8
  8
  8
  8
  9
  9
  10
  10
  10
  11
  11
  12
  12
  13
  13
Retained Cash Flow (-), $m
  -120
  -107
  -122
  -138
  -156
  -174
  -193
  -214
  -235
  -257
  -280
  -304
  -330
  -356
  -383
  -411
  -441
  -471
  -503
  -536
  -570
  -606
  -643
  -682
  -722
  -764
  -808
  -854
  -902
  -952
Prev. year cash balance distribution, $m
  46
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Cash flow adjustment, $m
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
  0
Cash available for distribution, $m
  -70
  -103
  -118
  -134
  -151
  -169
  -188
  -208
  -229
  -251
  -274
  -298
  -323
  -349
  -376
  -404
  -433
  -463
  -494
  -527
  -561
  -596
  -633
  -671
  -711
  -753
  -796
  -842
  -889
  -938
Discount rate, %
  4.30
  4.52
  4.74
  4.98
  5.23
  5.49
  5.76
  6.05
  6.35
  6.67
  7.00
  7.35
  7.72
  8.11
  8.51
  8.94
  9.39
  9.86
  10.35
  10.87
  11.41
  11.98
  12.58
  13.21
  13.87
  14.56
  15.29
  16.05
  16.86
  17.70
PV of cash for distribution, $m
  -67
  -94
  -102
  -110
  -117
  -123
  -127
  -130
  -132
  -132
  -130
  -127
  -123
  -117
  -110
  -103
  -94
  -85
  -76
  -67
  -58
  -49
  -41
  -34
  -28
  -22
  -17
  -13
  -10
  -7
Current shareholders' claim on cash, %
  50.0
  2.2
  0.1
  0.0
  0.0
  0.0
  0.0
  0.0
  0.0
  0.0
  0.0
  0.0
  0.0
  0.0
  0.0
  0.0
  0.0
  0.0
  0.0
  0.0
  0.0
  0.0
  0.0
  0.0
  0.0
  0.0
  0.0
  0.0
  0.0
  0.0

Curis, Inc. is a biotechnology company seeking to develop and commercialize drug candidates for the treatment of cancers. The Company's drug candidate is CUDC-907, an orally-available, small molecule inhibitor of histone deacetylase (HDAC) and phosphatidylinositol-3-kinase (PI3K) enzymes. CUDC-907 is an oral, dual inhibitor of Class I and II HDAC, as well as Class I PI3K enzymes. CA-170 is an oral small molecule drug candidate that is designed to selectively target programmed death ligand-1 (PDL1) and V-domain Ig suppressor of T-cell activation (VISTA) immune checkpoint proteins, both of which independently function as negative regulators of immune activation. CA-4948 is an oral small molecule drug candidate that is designed to inhibit the Interleukin-1 receptor-associated kinase 4 (IRAK4) kinase, which is a transducer of toll-like receptor or certain interleukin receptor signaling pathways.

FINANCIAL RATIOS  of  Curis, Inc. (CRIS)

Valuation Ratios
P/E Ratio -3.4
Price to Sales 25.2
Price to Book 7
Price to Tangible Book
Price to Cash Flow -5.6
Price to Free Cash Flow -5.6
Growth Rates
Sales Growth Rate 0%
Sales - 3 Yr. Growth Rate %
EPS Growth Rate %
EPS - 3 Yr. Growth Rate %
Capital Spending Gr. Rate NaN%
Cap. Spend. - 3 Yr. Gr. Rate NaN%
Financial Strength
Quick Ratio 9
Current Ratio 0
LT Debt to Equity 51.7%
Total Debt to Equity 69%
Interest Coverage -19
Management Effectiveness
Return On Assets -74.5%
Ret/ On Assets - 3 Yr. Avg. -55.4%
Return On Total Capital -87%
Ret/ On T. Cap. - 3 Yr. Avg. -65.2%
Return On Equity -127.7%
Return On Equity - 3 Yr. Avg. -100.8%
Asset Turnover 0.1
Profitability Ratios
Gross Margin -150%
Gross Margin - 3 Yr. Avg. -95%
EBITDA Margin -712.5%
EBITDA Margin - 3 Yr. Avg. -520.8%
Operating Margin -725%
Oper. Margin - 3 Yr. Avg. -528.3%
Pre-Tax Margin -750%
Pre-Tax Margin - 3 Yr. Avg. -559.2%
Net Profit Margin -750%
Net Profit Margin - 3 Yr. Avg. -559.2%
Effective Tax Rate 0%
Eff/ Tax Rate - 3 Yr. Avg. 0%
Payout Ratio 0%

CRIS stock valuation input parameters

Revenue. Company's revenue (or sales) is always the starting point of any cash flow forecast. In the CRIS stock intrinsic value calculation we used $10 million for the last fiscal year's total revenue generated by Curis, Inc.. The default revenue input number comes from 0001 income statement of Curis, Inc.. You may change it if you feel that it should be adjusted for some unusual circumstances that are not expected to be repeated in the future or if you already know (from interim financial statements, for example) that this year's revenue is going to be quite different.

Revenue growth rate. Forecasted future revenue growth rate is the most important input parameter for the intrinsic value calculation. Unlike other input parameters that are reasonably expected to be in line with their historic averages or their historic trends, the revenue growth rate by and large is a wild card: nobody really knows what the company's revenue will be in the future. Of course, the level of unpredictability is different for different industries (utility companies being the most predictable and, thus, less risky).
    We use three input parameters to forecast the revenue growth rate in our CRIS stock valuation model: a) initial revenue growth rate of 16.5% whose default value is the revenue growth rate in the most recent quarter compared to the quarterly revenue a year ago; b) terminal revenue growth rate of 5% whose default value is chosen to be close to the average nominal (i.e. not adjusted for inflation) GDP growth rate; and c) revenue decline factor of 0.9, which stipulates that revenue growth rate in each forecasted year will be equal to the difference of the revenue growth rate in the preceding year and the terminal revenue growth rate multiplied by this revenue decline factor (with the passage of time the revenue growth rate will be approaching the terminal revenue growth rate, but not quite reaching it - though the difference could be infinitesimally small).
    At the revenue decline factor of 1, the future revenue growth rate is forecasted to be constant and equal to the initial revenue growth rate. The smaller the revenue decline factor, the faster the revenue growth rate will approach the terminal revenue growth.

Discount rate. The discount rate is used for determining the present value of future cash flows: future cash flows are "discounted" as at normal conditions (that translate into positive expected return on investment) one dollar today is worth more than the same dollar in the future. Unlike all other valuation models, we use variable discount rate, i.e. it increases for each consecutive year. This is done to account for higher risk of cash flows coming in further in the future.
    The initial discount rate of 4.3%, whose default value for CRIS is calculated based on our internal credit rating of Curis, Inc., is applied to the cash flow expected to be received a year from now (well, actually, to be precise, in the financial year following the base year - the last year for which we have financial statements). For each consecutive year the discount rate is multiplied by the discount rate multiplier of 1.05, e.i. each year it increases by 5%. Feel free to change this number to correspond to your level of risk assessment of Curis, Inc..
    By the way, it is easy to set the discount rate to be constant (this would make comparison with other valuation models easier): just set the discount rate multiplier equal to 1 and chose the magnitude of the initial discount rate to your liking.

Variable cost ratio is the ratio of variable costs (i.e. costs that fluctuate with fluctuation of the volume of production) to the revenue expressed as a percentage. In the calculation of intrinsic value of CRIS stock the variable cost ratio is equal to 870%.

Fixed operating expenses is just that - expenses that are not dependant on the volume of production. They are set to $0 million in the base year in the intrinsic value calculation for CRIS stock. These expenses increase with the level of inflation in subsequent years.

Interest rate on debt is the average all-in rate of interest paid by the company on its debt. It is set at 12.9% for Curis, Inc..

Corporate tax rate of 27% is the nominal tax rate for Curis, Inc.. In reality, companies find ways to pay much less taxes than that or not to pay them at all.

Cash flow adjustment could be used for any adjustment the investor deems necessary. Most commonly we use this field to account for stock options-related effects in excess of what is reported on the company's income statement. The cash flow adjustment is expressed as a percentage of the revenue, and in the current valuation of the CRIS stock is equal to 0%.

Production assets are the company's assets used for manufacturing products or provision of services. In the valuation model input table they are expressed as a percentage of revenue and for CRIS are equal to 48.8%.

Life of production assets of 39.9 years is the average useful life of capital assets used in Curis, Inc. operations. It is used to calculate yearly capital expenditures needed to keep these assets in good order - we call it the maintenance CAPEX.

Working capital is the difference between the company's current assets and liabilities. In the model we use the ratio of working capital to revenue, which for CRIS is equal to -41.5%. A negative number means that the company is apt at using financial resources of its suppliers and customers; a large positive number, on the other hand, means that it either provides in-kind financing to others or is not good at managing its inventories.

Book value of equity - $23.993 million for Curis, Inc. - is used in calculation of the "floor" for intrinsic valuation based on the discounted cash flow (DCF) method. Even if the prospects are very bad for a company, its assets could always be sold now for their current fair market value.

Shares outstanding of 33.110 million for Curis, Inc. is needed to calculate the intrinsic value of one share.

Market capitalization is used here only for reference purposes and as a quick check that the share price and the number of shares outstanding numbers are correct - something especially to be cognizant about at stock splits. So, the market capitalization of Curis, Inc. at the current share price and the inputted number of shares is $0.0 billion.

RELATED COMPANIES Price Int.Val. Rating
EXEL Exelixis, Inc. 23.22 393.19  str.buy
GILD Gilead Science 63.77 134.02  str.buy
INFI Infinity Pharm 1.76 0.23  str.sell

CONTACT US      

About X-FIN       Privacy policy       Terms of use      

Copyright © X-FIN.com 2005-2019. All rigths reserved.