LT

Lexeo Therapeutics, Inc. Common Stock

LXEOยทNASDAQ

$4.50

-0.22%
HealthcareBiotechnology

Lexeo Therapeutics, Inc. operates as a clinical-stage genetic medicine company that focuses on hereditary and acquired diseases. The company develops LX2006, which is an AAVrh10-based gene therapy candidate for the treatment of Friedreich's ataxia (FA) cardiomyopathy; LX2020, an AAVrh10-based gene therapy candidate for the treatment of arrhythmogenic cardiomyopathy; LX2021, a gene therapy candidate for the treatment of DSP cardiomyopathy associated with it; and LX2022, a gene therapy candidate for the treatment of HCM caused by TNNI3 mutations. It also develops LX1001, an AAVrh10-based gene therapy candidate for the treatment of APOE4 homozygous; LX1020, a gene therapy candidate for the treatment of APOE4 homozygous; LX1021 for the treatment of APOE4 homozygotes; and LX1004 for the treatment of CLN2 Batten disease. The company was incorporated in 2017 and is based in New York, New York.

At a Glance

Live Snapshot
Market Cap$353.35M
EPS-1.8600
P/E Ratio-2.42
Earnings Date08/13/2026
LT

Lexeo Therapeutics, Inc. Common Stock Fair Value Envelope

LXEO ยท NASDAQ

Our analysis suggests that LXEO has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $4.5, this represents a potential HIDDEN relative to our calculated worth for Lexeo Therapeutics, Inc. Common Stock.

Intrinsic Value
Current Price: $4.5

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-$254.6M
+ Cash & Equivalents$63.0M
Firm Value-$191.6M
- Debt$7.9M
Equity Value-$199.4M
/ Shares Outstanding33,197,000B
DCF Value-$6
OVERVALUED BY 234%

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
-$77.6M
-$61.2M
-$48.2M
-$38.0M
-$29.9M
-$23.6M
-$18.6M
-$14.6M
-$11.5M
-$9.1M
Maintenance CapEx
-$62.5K
-$49.3K
-$38.8K
-$30.6K
-$24.1K
-$19.0K
-$14.9K
-$11.8K
-$9.3K
-$7.3K
Owner Earnings
-$77.7M
-$61.2M
-$48.2M
-$38.0M
-$29.9M
-$23.6M
-$18.6M
-$14.6M
-$11.5M
-$9.1M
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
-$71.9M
-$52.5M
-$38.3M
-$27.9M
-$20.4M
-$14.9M
-$10.8M
-$7.9M
-$5.8M
-$4.2M
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.