Corvus Pharmaceuticals, Inc.

Corvus Pharmaceuticals, Inc.

CRVSยทNASDAQ

$11.60

-0.77%
HealthcareBiotechnology

Corvus Pharmaceuticals, Inc., a clinical stage biopharmaceutical company, focuses on the development and commercialization of immuno-oncology therapies. Its lead product candidate is Mupadolimab (CPI-006), an anti-CD73 monoclonal antibody, which is in Phase Ib/II clinical trial for non-small cell lung cancer and head and neck cancers. The company also develops CPI-818, a covalent inhibitor of ITK, which is in Phase I/Ib clinical trial to treat patients with various malignant T-cell lymphomas, as well as designed to inhibit the proliferation of certain malignant T-cells; and Ciforadenant (CPI-444), an oral, small molecule antagonist of the A2A receptor that is in Phase II clinical trial for patients with either advanced or refractory renal cell cancer. Its preclinical stage products include CPI-182, an antibody designed to block inflammation and myeloid suppression; and CPI-935, an adenosine A2B receptor antagonist to prevent fibrosis. Corvus Pharmaceuticals, Inc. has a strategic collaboration with Angel Pharmaceuticals for the development its pipeline of targeted investigational medicines. The company was incorporated in 2014 and is based in Burlingame, California.

At a Glance

Live Snapshot
Market Cap$975.45M
EPS-0.1900
P/E Ratio-61.05
Earnings Date08/06/2026
Corvus Pharmaceuticals, Inc.

Corvus Pharmaceuticals, Inc. Fair Value Envelope

CRVS ยท NASDAQ

Our analysis suggests that CRVS has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $11.6, this represents a potential HIDDEN relative to our calculated worth for Corvus Pharmaceuticals, Inc..

Intrinsic Value
Current Price: $11.6

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-$60.4M
+ Cash & Equivalents$4.6M
Firm Value-$55.8M
- Debt$937.0K
Equity Value-$56.8M
/ Shares Outstanding74,646,590B
DCF Value-$1
OVERVALUED BY 107%

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
-$23.1M
-$16.2M
-$11.4M
-$8.0M
-$5.6M
-$4.0M
-$2.8M
-$2.0M
-$1.4M
-$969.0K
Maintenance CapEx
-$24.5K
-$17.2K
-$12.1K
-$8.5K
-$6.0K
-$4.2K
-$3.0K
-$2.1K
-$1.5K
-$1.0K
Owner Earnings
-$23.1M
-$16.2M
-$11.4M
-$8.0M
-$5.6M
-$4.0M
-$2.8M
-$2.0M
-$1.4M
-$970.1K
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
-$21.4M
-$13.9M
-$9.1M
-$5.9M
-$3.8M
-$2.5M
-$1.6M
-$1.1M
-$690.1K
-$449.3K
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.