Kyverna Therapeutics, Inc.

Kyverna Therapeutics, Inc.

KYTXยทNASDAQ

$7.95

+0.63%
HealthcareBiotechnology

Kyverna Therapeutics, Inc., a clinical-stage biopharmaceutical company, focuses on developing cell therapies for patients suffering from autoimmune diseases. Its lead product candidate is KYV-101, an autologous CD19 CAR T-cell product candidate for the treatment of patients with lupus nephritis and systemic sclerosis that is in Phase I clinical trial; and for myasthenia gravis and multiple sclerosis that is in Phase II clinical trial. The company is also developing KYV-201, an allogeneic CD19 CAR T-cell product candidate that is in preclinical stage to treat multiple autoimmune diseases. In addition, it is developing product candidates to treat other autoimmune diseases, such as inflammatory bowel disease that includes Crohn's disease and ulcerative colitis. Kyverna Therapeutics, Inc. has a license and collaboration agreement with Intellia Therapeutics, Inc. to research and develop an allogeneic CD19-directed CAR cell therapy product; and with Kite to research and develop programs for the treatment, diagnosis, and prevention of autoimmune, inflammatory, and allogeneic stem cell transplant inflammatory diseases. The company was formerly known as BAIT Therapeutics, Inc. and changed its name to Kyverna Therapeutics, Inc. in October 2019. Kyverna Therapeutics, Inc. was incorporated in 2018 and is headquartered in Emeryville, California.

At a Glance

Live Snapshot
Market Cap$348.14M
EPS-3.6400
P/E Ratio-2.18
Earnings Date08/11/2026
Kyverna Therapeutics, Inc.

Kyverna Therapeutics, Inc. Fair Value Envelope

KYTX ยท NASDAQ

Our analysis suggests that KYTX has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $7.95, this represents a potential HIDDEN relative to our calculated worth for Kyverna Therapeutics, Inc..

Intrinsic Value
Current Price: $7.95

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-$258.8M
+ Cash & Equivalents$124.1M
Firm Value-$134.7M
- Debt$29.0M
Equity Value-$163.7M
/ Shares Outstanding43,245,667B
DCF Value-$4
OVERVALUED BY 148%

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
-$104.5M
-$71.1M
-$48.3M
-$32.9M
-$22.4M
-$15.2M
-$10.3M
-$7.0M
-$4.8M
-$3.3M
Maintenance CapEx
-$680
-$462
-$314
-$214
-$145
-$99
-$67
-$46
-$31
-$21
Owner Earnings
-$104.5M
-$71.1M
-$48.3M
-$32.9M
-$22.4M
-$15.2M
-$10.3M
-$7.0M
-$4.8M
-$3.3M
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
-$96.8M
-$60.9M
-$38.4M
-$24.2M
-$15.2M
-$9.6M
-$6.0M
-$3.8M
-$2.4M
-$1.5M
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.