BeyondSpring Inc.

BeyondSpring Inc.

BYSIยทNASDAQ

$1.77

+8.6%
HealthcareBiotechnology

BeyondSpring Inc., a clinical stage biopharmaceutical company, together with its subsidiaries, focuses on the development of cancer therapies. The company's lead asset is the Plinabulin, a selective immune-modulating microtubule-binding agent that has completed Phase III clinical trials for the prevention of chemotherapy-induced neutropenia; and for treatment of later-stage non-small cell lung cancer. It is also developing Plinabulin in combination with various immuno-oncology agents, including nivolumab, a PD-1 antibody for the treatment of NSCLC; nivolumab and ipilimumab, a CTLA-4 antibody for the treatment of SCLC; and in combination with PD-1 or PD-L1 antibodies and radiation for the treatment of various cancers. In addition, the company engages in the development of three small molecule immune agents in preclinical stages; and a drug development platform. The company was founded in 2010 and is headquartered in New York, New York.

At a Glance

Live Snapshot
Market Cap$72.78M
EPS-0.2000
P/E Ratio-8.85
Earnings Date08/12/2026
BeyondSpring Inc.

BeyondSpring Inc. Fair Value Envelope

BYSI ยท NASDAQ

Our analysis suggests that BYSI has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $1.77, this represents a potential HIDDEN relative to our calculated worth for BeyondSpring Inc..

Intrinsic Value
Current Price: $1.77

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-$53.4M
+ Cash & Equivalents$7.8M
Firm Value-$45.6M
- Debt$320.0K
Equity Value-$45.9M
/ Shares Outstanding40,332,320B
DCF Value-$1
OVERVALUED BY 164%

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
-$15.9M
-$12.7M
-$10.1M
-$8.0M
-$6.4M
-$5.1M
-$4.0M
-$3.2M
-$2.6M
-$2.0M
Maintenance CapEx
-$8.0K
-$6.3K
-$5.0K
-$4.0K
-$3.2K
-$2.5K
-$2.0K
-$1.6K
-$1.3K
-$1.0K
Owner Earnings
-$15.9M
-$12.7M
-$10.1M
-$8.0M
-$6.4M
-$5.1M
-$4.0M
-$3.2M
-$2.6M
-$2.0M
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
-$14.8M
-$10.9M
-$8.0M
-$5.9M
-$4.3M
-$3.2M
-$2.4M
-$1.7M
-$1.3M
-$943.4K
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.