FMP

FMP

Enter

CRSP - CRISPR Therapeutics ...

photo-url-https://images.financialmodelingprep.com/symbol/CRSP.png

CRISPR Therapeutics AG

CRSP

NASDAQ

CRISPR Therapeutics AG, a gene editing company, focuses on developing gene-based medicines for serious diseases using its proprietary Clustered Regularly Interspaced Short Palindromic Repeats (CRISPR)/CRISPR-associated protein 9 (Cas9) platform. Its CRISPR/Cas9 is a gene editing technology that allows for precise directed changes to genomic DNA. The company has a portfolio of therapeutic programs across a range of disease areas, including hemoglobinopathies, oncology, regenerative medicine, and rare diseases. The company's lead product candidate is CTX001, an ex vivo CRISPR gene-edited therapy for treating patients suffering from transfusion-dependent beta-thalassemia or severe sickle cell disease in which a patient's hematopoietic stem cells are engineered to produce high levels of fetal hemoglobin in red blood cells. It also develops CTX110, a donor-derived gene-edited allogeneic CAR-T investigational therapy targeting cluster of differentiation 19 positive malignancies; CTX120, a donor-derived gene-edited allogeneic CAR-T investigational therapy targeting B-cell maturation antigen for the treatment of relapsed or refractory multiple myeloma; and CTX130, a donor-derived gene-edited allogeneic CAR-T investigational therapy targeting Cluster of Differentiation 70 to treat various solid tumors and hematologic malignancies. In addition, the company develops VCTX210, a gene-edited immune-evasive stem cell-derived product candidate for the treatment of treatment of type 1 diabetes; and pursues various in vivo gene-editing programs that target the liver, lung, muscle, and central nervous system diseases. It has strategic partnerships with Bayer Healthcare LLC, Vertex Pharmaceuticals Incorporated, ViaCyte, Inc., Nkarta, Inc., and Capsida Biotherapeutics. CRISPR Therapeutics AG was incorporated in 2013 and is headquartered in Zug, Switzerland.

42.12 USD

0.13 (0.309%)

Free Cash Flow

Year

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

Revenue

543k

913.08M

436k

371.21M

35M

35.83M

36.68M

37.55M

38.44M

39.35M

Revenue %

-

168.05k

-99.95

85.04k

-90.57

2.37

2.37

2.37

2.37

Operating Cash Flow

-238.37M

538.97M

-495.74M

-260.38M

-142.77M

-22.29M

-22.82M

-23.36M

-23.92M

-24.48M

Operating Cash Flow %

-43.9k

59.03

-113.7k

-70.14

-407.93

-62.22

-62.22

-62.22

-62.22

Cap Ex

-18.36M

-81.7M

-37.19M

-11.97M

-1.9M

-15.59M

-15.96M

-16.34M

-16.73M

-17.12M

Cap Ex %

-3.38k

-8.95

-8.53k

-3.22

-5.43

-43.52

-43.52

-43.52

-43.52

Free Cash Flow

-256.72M

457.27M

-532.93M

-272.35M

-144.68M

-37.89M

-38.78M

-39.7M

-40.64M

-41.61M

Weighted Average Cost Of Capital

Price

42.12

Beta

Diluted Shares Outstanding

84.36M

Costof Debt

4.09

Tax Rate

After Tax Cost Of Debt

4.09

Risk Free Rate

Market Risk Premium

Cost Of Equity

Total Debt

223.69M

Total Equity

3.55B

Total Capital

3.78B

Debt Weighting

5.92

Equity Weighting

94.08

Wacc

11.91

Build Up Free Cash Flow

Year

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

Revenue

543k

913.08M

436k

371.21M

35M

35.83M

36.68M

37.55M

38.44M

39.35M

Operating Cash Flow

-238.37M

538.97M

-495.74M

-260.38M

-142.77M

-22.29M

-22.82M

-23.36M

-23.92M

-24.48M

Cap Ex

-18.36M

-81.7M

-37.19M

-11.97M

-1.9M

-15.59M

-15.96M

-16.34M

-16.73M

-17.12M

Free Cash Flow

-256.72M

457.27M

-532.93M

-272.35M

-144.68M

-37.89M

-38.78M

-39.7M

-40.64M

-41.61M

Wacc

11.91

11.91

11.91

11.91

11.91

Pv Lfcf

-33.85M

-30.97M

-28.33M

-25.91M

-23.7M

Sum Pv Lfcf

-142.76M

Terminal Value

Growth In Perpetuity Method

Long Term Growth Rate

Wacc

11.91

Free Cash Flow T1

-42.44M

Terminal Value

-428.08M

Present Terminal Value

-243.84M

Intrinsic Value

Enterprise Value

-386.6M

Net Debt

-74.56M

Equity Value

-312.03M

Diluted Shares Outstanding

84.36M

Equity Value Per Share

-3.7

Projected DCF

-3.7 12.384%

DCF Levered

Download Excel

FMP

FMP

Financial Modeling Prep API provides real time stock price, company financial statements, major index prices, stock historical data, forex real time rate and cryptocurrencies. Financial Modeling Prep stock price API is in real time, the company reports can be found in quarter or annual format, and goes back 30 years in history.
twitterlinkedin
2017-2024 © Financial Modeling Prep