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%)

Operating Data

Year

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

Revenue

862.13M

1.66B

3.06B

2.82B

3.48B

5.15B

7.63B

11.3B

16.74B

24.79B

Revenue %

-

92.89

83.89

-7.86

23.47

48.1

48.1

48.1

48.1

Ebitda

-353.67M

1.14B

2.23B

1.94B

2.41B

2.46B

3.64B

5.39B

7.98B

11.82B

Ebitda %

-41.02

68.55

72.86

68.8

69.26

47.69

47.69

47.69

47.69

Ebit

-717.44M

793.08M

1.76B

1.22B

1.44B

1.1B

1.63B

2.41B

3.56B

5.28B

Ebit %

-83.22

47.69

57.53

43.22

41.26

21.3

21.3

21.3

21.3

Depreciation

363.78M

346.97M

468.77M

720.63M

974.3M

1.36B

2.01B

2.98B

4.42B

6.54B

Depreciation %

42.2

20.86

15.33

25.58

28.01

26.39

26.39

26.39

26.39

Balance Sheet

Year

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

Total Cash

57.92M

48.13M

505.18M

52.66M

23.03M

295.36M

437.42M

647.81M

959.4M

1.42B

Total Cash %

6.72

2.89

16.52

1.87

0.66

5.73

5.73

5.73

5.73

Receivables

137.13M

241.42M

453.82M

472.95M

654.73M

833.32M

1.23B

1.83B

2.71B

4.01B

Receivables %

15.91

14.52

14.84

16.79

18.82

16.17

16.17

16.17

16.17

Inventories

10.58M

12.19M

15.18M

41.81M

38.47M

52M

77.02M

114.06M

168.92M

250.16M

Inventories %

1.23

0.73

0.5

1.48

1.11

1.01

1.01

1.01

1.01

Payable

13.98M

26.26M

58.85M

68.19M

147.14M

121.33M

179.69M

266.11M

394.1M

583.66M

Payable %

1.62

1.58

1.92

2.42

4.23

2.35

2.35

2.35

2.35

Cap Ex

-780.46M

-733.48M

-1.08B

-1.55B

-1.97B

-2.9B

-4.3B

-6.36B

-9.43B

-13.96B

Cap Ex %

-90.53

-44.11

-35.45

-55

-56.54

-56.32

-56.32

-56.32

-56.32

Weighted Average Cost Of Capital

Price

48.62

Beta

Diluted Shares Outstanding

124.08M

Costof Debt

8.12

Tax Rate

After Tax Cost Of Debt

5.69

Risk Free Rate

Market Risk Premium

Cost Of Equity

Total Debt

2.11B

Total Equity

6.03B

Total Capital

8.15B

Debt Weighting

25.96

Equity Weighting

74.04

Wacc

15.81

Build Up Free Cash Flow

Year

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

Revenue

862.13M

1.66B

3.06B

2.82B

3.48B

5.15B

7.63B

11.3B

16.74B

24.79B

Ebitda

-353.67M

1.14B

2.23B

1.94B

2.41B

2.46B

3.64B

5.39B

7.98B

11.82B

Ebit

-717.44M

793.08M

1.76B

1.22B

1.44B

1.1B

1.63B

2.41B

3.56B

5.28B

Tax Rate

29.94

29.94

29.94

29.94

29.94

29.94

29.94

29.94

29.94

29.94

Ebiat

-662.84M

648.53M

1.27B

939.85M

1.01B

863.39M

1.28B

1.89B

2.8B

4.15B

Depreciation

363.78M

346.97M

468.77M

720.63M

974.3M

1.36B

2.01B

2.98B

4.42B

6.54B

Receivables

137.13M

241.42M

453.82M

472.95M

654.73M

833.32M

1.23B

1.83B

2.71B

4.01B

Inventories

10.58M

12.19M

15.18M

41.81M

38.47M

52M

77.02M

114.06M

168.92M

250.16M

Payable

13.98M

26.26M

58.85M

68.19M

147.14M

121.33M

179.69M

266.11M

394.1M

583.66M

Cap Ex

-780.46M

-733.48M

-1.08B

-1.55B

-1.97B

-2.9B

-4.3B

-6.36B

-9.43B

-13.96B

Ufcf

-1.21B

168.41M

469.2M

74.25M

-86.43M

-896.61M

-1.37B

-2.03B

-3.01B

-4.46B

Wacc

15.81

15.81

15.81

15.81

15.81

Pv Ufcf

-774.21M

-1.02B

-1.31B

-1.67B

-2.14B

Sum Pv Ufcf

-6.92B

Terminal Value

Growth In Perpetuity Method

Long Term Growth Rate

Wacc

15.81

Free Cash Flow T1

-4.48B

Terminal Value

-29.27B

Present Terminal Value

-14.05B

Intrinsic Value

Enterprise Value

-20.97B

Net Debt

2.09B

Equity Value

-23.06B

Diluted Shares Outstanding

124.08M

Equity Value Per Share

-185.86

Projected DCF

-185.86 1.262%

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