Denali Therapeutics Inc.

Denali Therapeutics Inc.

DNLIยทNASDAQ

$19.66

-3.7%
HealthcareBiotechnology

Denali Therapeutics Inc., a biopharmaceutical company, discovers and develops therapeutic candidates for neurodegenerative diseases in the United States. It offers leucine-rich repeat kinase 2 (LRRK2) inhibitor product candidate, including BIIB122/DNL151, a small molecule inhibitor, which is in phase I and phase Ib clinical trials for the treatment of Parkinson's disease. The company also develops DNL310 that is in Phase I/II clinical trials for the treatment of hunter syndrome; DNL343, which is in phase 1 clinical trial the treatment of amyotrophic lateral sclerosis (ALS); AR443820/DNL788 completed a phase I clinical trial for the treatment of ALS, multiple sclerosis (MS), and Alzheimer's disease; and SAR443122/DNL758, which is in phase II clinical trial for the treatment of cutaneous lupus erythematosus. It has collaboration agreement with Takeda Pharmaceutical Company, Genentech, Inc., Sanofi, F-star Gamma Limited, F-star Biotechnologische Forschungs-Und Entwicklungsges M.B.H, F-star Biotechnology Limited, SIRION Biotech GmbH, Genzyme Corporation, Harvard University, the Michael J. Fox Foundation, and Centogene; and a research and option agreement with Secarna Pharmaceuticals GmbH & Co. KG. to develop antisense therapies in the field of neurodegenerative diseases. The company was formerly known as SPR Pharma Inc. and changed its name to Denali Therapeutics Inc. in March 2015. Denali Therapeutics Inc. was incorporated in 2013 and is headquartered in South San Francisco, California.

At a Glance

Live Snapshot
Market Cap$3.12B
EPS-2.9700
P/E Ratio-6.62
Earnings Date07/30/2026
Denali Therapeutics Inc.

Denali Therapeutics Inc. Fair Value Envelope

DNLI ยท NASDAQ

Our analysis suggests that DNLI has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $19.66, this represents a potential HIDDEN relative to our calculated worth for Denali Therapeutics Inc..

Intrinsic Value
Current Price: $19.66

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-$1.3B
+ Cash & Equivalents$205.3M
Firm Value-$1.1B
- Debt$42.3M
Equity Value-$1.2B
/ Shares Outstanding146,661,833B
DCF Value-$8
OVERVALUED BY 140%

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
-$346.2M
-$290.5M
-$243.8M
-$204.6M
-$171.7M
-$144.0M
-$120.9M
-$101.4M
-$85.1M
-$71.4M
Maintenance CapEx
-$1.6M
-$1.3M
-$1.1M
-$942.2K
-$790.6K
-$663.4K
-$556.7K
-$467.1K
-$392.0K
-$328.9K
Owner Earnings
-$347.8M
-$291.9M
-$244.9M
-$205.5M
-$172.4M
-$144.7M
-$121.4M
-$101.9M
-$85.5M
-$71.7M
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
-$322.1M
-$250.2M
-$194.4M
-$151.1M
-$117.4M
-$91.2M
-$70.8M
-$55.0M
-$42.8M
-$33.2M
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.