Atai Beckley Inc.

Atai Beckley Inc.

ATAIยทNASDAQ

$4.53

-6.0%
HealthcareBiotechnology

AtaiBeckley Inc., a clinical-stage biopharmaceutical company, engages in the research, development, and commercialization of mental health treatments in the United States, Germany, and Canada. The company develops BPL-003, an intranasal formulation of the benzoate salt form of mebufotenin that is in Phase 2a and 2b clinical studies for treatment resistant depression (TRD) and alcohol use disorder; RL-007, an orally bioavailable compound, which is a pro-cognitive neuromodulator in Phase 2b trial for cognitive impairment associated with schizophrenia; and ELE-101, a serotonergic psychedelic for the treatment of major depressive disorder. It is also developing VLS-01, an oral transmucosal film formulation of N,N-Dimethyltryptamine in Phase 2 clinical study to treat TRD; EMP-01, an oral formulation of R-3,4-methylenedioxy-methamphetamine that is in Phase 2 clinical study for social anxiety disorder; and EGX-A & EGX-B, which are non-hallucinogenic 5-HT2A receptor agonists for TRD. In addition, the company offers COMP360 for psilocybin therapy; and GRX-917 for the treatment of anxiety, depression, and various neurological disorders. The company was formerly known as Atai Beckley N.V. and changed its name to AtaiBeckley Inc. in December 2025. AtaiBeckley Inc. was founded in 2018 and is based in New York, New York.

At a Glance

Live Snapshot
Market Cap$1.67B
EPS-2.9100
P/E Ratio-1.56
Earnings Date08/13/2026
Atai Beckley Inc.

Atai Beckley Inc. Fair Value Envelope

ATAI ยท NASDAQ

Our analysis suggests that ATAI has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $4.53, this represents a potential HIDDEN relative to our calculated worth for Atai Beckley Inc..

Intrinsic Value
Current Price: $4.53

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-$223.2M
+ Cash & Equivalents$85.3M
Firm Value-$137.9M
- Debt$2.1M
Equity Value-$139.9M
/ Shares Outstanding368,166,674B
DCF Value-$0
OVERVALUED BY 108%

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
-$76.5M
-$57.0M
-$42.5M
-$31.6M
-$23.6M
-$17.6M
-$13.1M
-$9.7M
-$7.3M
-$5.4M
Maintenance CapEx
-$134.3K
-$100.0K
-$74.5K
-$55.5K
-$41.4K
-$30.8K
-$23.0K
-$17.1K
-$12.7K
-$9.5K
Owner Earnings
-$76.6M
-$57.1M
-$42.5M
-$31.7M
-$23.6M
-$17.6M
-$13.1M
-$9.8M
-$7.3M
-$5.4M
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
-$71.0M
-$48.9M
-$33.8M
-$23.3M
-$16.1M
-$11.1M
-$7.6M
-$5.3M
-$3.6M
-$2.5M
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.