AT

Acrivon Therapeutics, Inc. Common Stock

ACRVยทNASDAQ

$1.60

-1.8%
HealthcareBiotechnology

Acrivon Therapeutics, Inc., a clinical stage biopharmaceutical company, engages in developing oncology medicines for the patients whose tumors are predicted to be sensitive to each specific medicine by utilizing its proteomics-based patient responder identification platform. The company's Acrivon Predictive Precision Proteomics, a precision medicine platform enables the creation of drug specific proprietary OncoSignature companion diagnostics that are used to identify the patients to benefit from its drug candidates. Its lead clinical candidate is ACR-368, a selective small molecule inhibitor targeting CHK1 and CHK2, which is in a potentially registrational Phase 2 trial across various tumor types, including platinum-resistant ovarian, endometrial, and bladder cancer. The company is also developing its preclinical stage pipeline programs targeting critical nodes in the DNA damage response and cell cycle regulation pathways, such as WEE1, a protein kinase and PKMYT1, a protein serine/threonine kinase. The company was incorporated in 2018 and is based in Watertown, Massachusetts.

At a Glance

Live Snapshot
Market Cap$50.49M
EPS-2.0200
P/E Ratio-1.19
Earnings Date08/12/2026
AT

Acrivon Therapeutics, Inc. Common Stock Fair Value Envelope

ACRV ยท NASDAQ

Our analysis suggests that ACRV has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $1.6, this represents a potential HIDDEN relative to our calculated worth for Acrivon Therapeutics, Inc. Common Stock.

Intrinsic Value
Current Price: $1.6

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value-$537.2M
+ Cash & Equivalents$41.5M
Firm Value-$495.7M
- Debt$2.7M
Equity Value-$498.4M
/ Shares Outstanding31,454,110B
DCF Value-$16
OVERVALUED BY 1090%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
-$66.6M
-$69.6M
-$72.7M
-$76.0M
-$79.5M
-$83.1M
-$86.8M
-$90.8M
-$94.9M
-$99.2M
Maintenance CapEx
-$348.9K
-$364.8K
-$381.3K
-$398.6K
-$416.7K
-$435.5K
-$455.3K
-$475.9K
-$497.5K
-$520.1K
Owner Earnings
-$66.9M
-$69.9M
-$73.1M
-$76.4M
-$79.9M
-$83.5M
-$87.3M
-$91.3M
-$95.4M
-$99.7M
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
-$61.9M
-$60.0M
-$58.0M
-$56.2M
-$54.4M
-$52.6M
-$50.9M
-$49.3M
-$47.7M
-$46.2M
Terminal Value represents 0.0% of Enterprise Value
Negative Owner Earnings
This company generates negative free cash flow. Consider adjusting maintenance CapEx percentage or check the financial data.