Gossamer Bio, Inc.

Gossamer Bio, Inc.

GOSSยทNASDAQ

$0.23

+4.0%
HealthcareBiotechnology

Gossamer Bio, Inc., a clinical-stage biopharmaceutical company, focuses on discovering, acquiring, developing, and commercializing therapeutics in the disease areas of immunology, inflammation, and oncology in the United States. The company is developing GB002, an inhaled, small molecule, platelet-derived growth factor receptor, or PDGFR, colonystimulating factor 1 receptor, or CSF1R, and c-KIT inhibitor for the treatment of pulmonary arterial hypertension; GB004, a gut-targeted, oral small molecule for the treatment of inflammatory bowel disease; GB5121, an oral, irreversible, covalent, small molecule inhibitor of Bruton's Tyrosine Kinase for the treatment of primary central nervous system lymphoma; and GB7208, an oral, small molecule, BTK inhibitor for the treatment of multiple sclerosis. It has license agreements with Pulmokine, Inc. to develop and commercialize GB002 and related backup compounds; and Aerpio Pharmaceuticals, Inc. to develop and commercialize GB004 and related compounds. The company was formerly known as FSG, Bio, Inc. and changed its name to Gossamer Bio, Inc. in 2017. Gossamer Bio, Inc. was incorporated in 2015 and is headquartered in San Diego, California.

At a Glance

Live Snapshot
Market Cap$54.19M
EPS-0.7500
P/E Ratio-4.16
Earnings Date08/04/2026
Gossamer Bio, Inc.

Gossamer Bio, Inc. Fair Value Envelope

GOSS ยท NASDAQ

Our analysis suggests that GOSS has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $0.2309, this represents a potential HIDDEN relative to our calculated worth for Gossamer Bio, Inc..

Intrinsic Value
Current Price: $0.2309

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-$147.6M
+ Cash & Equivalents$37.7M
Firm Value-$109.9M
- Debt$202.0M
Equity Value-$311.8M
/ Shares Outstanding227,067,010B
DCF Value-$1
OVERVALUED BY 695%

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
-$85.6M
-$42.8M
-$21.4M
-$10.7M
-$5.4M
-$2.7M
-$1.3M
-$669.0K
-$334.5K
-$167.3K
Maintenance CapEx
-$7.9K
-$4.0K
-$2.0K
-$988
-$494
-$247
-$123
-$62
-$31
-$15
Owner Earnings
-$85.6M
-$42.8M
-$21.4M
-$10.7M
-$5.4M
-$2.7M
-$1.3M
-$669.1K
-$334.5K
-$167.3K
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
-$79.3M
-$36.7M
-$17.0M
-$7.9M
-$3.6M
-$1.7M
-$780.8K
-$361.5K
-$167.4K
-$77.5K
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.