ET

Elicio Therapeutics, Inc.

ELTXยทNASDAQ

$12.53

+8.4%
HealthcareBiotechnology

Elicio Therapeutics, Inc., a clinical-stage biotechnology company, engages in developing a pipeline of novel immunotherapies for the treatment of cancer and other diseases. The company's lead product candidate is ELI-002, an AMP therapeutic vaccine for the treatment of KRAS-driven cancers. It is also developing ELI-004, an AMP-modified CpG adjuvant, a component of ELI-002; ELI-007, a lymph node targeted AMP-peptide vaccine for mutant BRAF-driven cancers; ELI-008, a multivalent lymph node targeted AMP-peptide vaccine for mutant TP53-expressing cancers; ELI-005, a vaccine candidate for the prevention of COVID-19; ELI-011 for the treatment of hematological cancers; and ELI-012, a mKRAS TCR T cell AMP-lifier designs to use in combination with mKRAS-targeted TCR T cell therapy against mKRAS-driven cancers. The company is headquartered in Boston, Massachusetts.

At a Glance

Live Snapshot
Market Cap$239.15M
EPS-2.5800
P/E Ratio-4.86
Earnings Date08/06/2026
ET

Elicio Therapeutics, Inc. Fair Value Envelope

ELTX ยท NASDAQ

Our analysis suggests that ELTX has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $12.53, this represents a potential HIDDEN relative to our calculated worth for Elicio Therapeutics, Inc..

Intrinsic Value
Current Price: $12.53

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-$254.1M
+ Cash & Equivalents$18.6M
Firm Value-$235.6M
- Debt$14.5M
Equity Value-$250.1M
/ Shares Outstanding16,338,284B
DCF Value-$15
OVERVALUED BY 222%

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
-$37.1M
-$37.3M
-$37.5M
-$37.7M
-$37.9M
-$38.1M
-$38.3M
-$38.5M
-$38.7M
-$38.9M
Maintenance CapEx
-$3.2K
-$3.2K
-$3.2K
-$3.3K
-$3.3K
-$3.3K
-$3.3K
-$3.3K
-$3.3K
-$3.4K
Owner Earnings
-$37.1M
-$37.3M
-$37.5M
-$37.7M
-$37.9M
-$38.1M
-$38.3M
-$38.5M
-$38.7M
-$38.9M
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
-$34.4M
-$32.0M
-$29.8M
-$27.7M
-$25.8M
-$24.0M
-$22.3M
-$20.8M
-$19.3M
-$18.0M
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.