Caribou Biosciences, Inc.

Caribou Biosciences, Inc.

CRBUยทNASDAQ

$2.12

-8.8%
HealthcareBiotechnology

Caribou Biosciences, Inc., a clinical-stage biopharmaceutical company, engages in the development of genome-edited allogeneic cell therapies for the treatment of hematologic malignancies and solid tumors in the United States and internationally. Its lead product candidates are CB-010, an allogeneic anti-CD19 CAR-T cell therapy that is in phase 1 clinical trial to treat relapsed or refractory B cell non-Hodgkin lymphoma; and CB-011, an allogeneic anti-BCMA CAR-T cell therapy for the treatment of relapsed or refractory multiple myeloma. The company also develops CB-012, an allogeneic anti-CD371 CAR-T cell therapy for the treatment of relapsed or refractory acute myeloid leukemia; and CB-020, an allogeneic CAR-NK cell therapy for the treatment of solid tumors. It has collaboration with AbbVie Manufacturing Management Unlimited Company to develop CAR-T cell therapies. The company was incorporated in 2011 and is headquartered in Berkeley, California.

At a Glance

Live Snapshot
Market Cap$209.77M
EPS-1.5900
P/E Ratio-1.33
Earnings Date08/11/2026
Caribou Biosciences, Inc.

Caribou Biosciences, Inc. Fair Value Envelope

CRBU ยท NASDAQ

Our analysis suggests that CRBU has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $2.115, this represents a potential HIDDEN relative to our calculated worth for Caribou Biosciences, Inc..

Intrinsic Value
Current Price: $2.115

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-$2.4B
+ Cash & Equivalents$12.4M
Firm Value-$2.3B
- Debt$27.2M
Equity Value-$2.4B
/ Shares Outstanding93,123,239B
DCF Value-$25
OVERVALUED BY 1303%

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
-$135.8M
-$166.2M
-$203.3M
-$248.8M
-$304.4M
-$372.5M
-$455.8M
-$557.7M
-$682.3M
-$834.9M
Maintenance CapEx
-$332.6K
-$406.9K
-$497.9K
-$609.2K
-$745.5K
-$912.1K
-$1.1M
-$1.4M
-$1.7M
-$2.0M
Owner Earnings
-$136.1M
-$166.6M
-$203.8M
-$249.4M
-$305.2M
-$373.4M
-$456.9M
-$559.0M
-$684.0M
-$836.9M
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
-$126.1M
-$142.8M
-$161.8M
-$183.3M
-$207.7M
-$235.3M
-$266.6M
-$302.0M
-$342.2M
-$387.7M
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.