Metagenomi, Inc. Common Stock

Metagenomi, Inc. Common Stock

MGXยทNASDAQ

$1.33

+1.9%
HealthcareBiotechnology

Metagenomi, Inc., a gene editing biotechnology company, develops therapeutics for patients using metagenomics-derived genome editing toolbox in the United States. The company's genome editing toolbox includes programmable nucleases, base editors, and RNA and DNA-mediated integration systems, such as prime editing systems and clustered regularly interspaced short palindromic repeat-associated transposases. It has a strategic collaboration and license agreement with ModernaTX, Inc. focusing on new genome editing system for in vivo human therapeutic applications; a development, option, and license agreement with Affini-T Therapeutics, Inc. to develop and commercialize gene edited T-cell receptor-based therapeutic products in the field of treatment, prevention, or diagnosis of human cancer; and a collaboration and license agreement with Ionis Pharmaceuticals, Inc. to research, develop, and commercialize investigational medicines using genome editing technologies. The company was incorporated in 2016 and is based in Emeryville, California.

At a Glance

Live Snapshot
Market Cap$50.07M
EPS-2.3600
P/E Ratio-0.56
Earnings Date08/11/2026
Metagenomi, Inc. Common Stock

Metagenomi, Inc. Common Stock Fair Value Envelope

MGX ยท NASDAQ

Our analysis suggests that MGX has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $1.33, this represents a potential HIDDEN relative to our calculated worth for Metagenomi, Inc. Common Stock.

Intrinsic Value
Current Price: $1.33

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-$1.7B
+ Cash & Equivalents$41.7M
Firm Value-$1.6B
- Debt$40.7M
Equity Value-$1.7B
/ Shares Outstanding37,533,136B
DCF Value-$45
OVERVALUED BY 3473%

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
-$106.9M
-$128.5M
-$154.6M
-$185.9M
-$223.5M
-$268.8M
-$323.2M
-$388.7M
-$467.4M
-$562.1M
Maintenance CapEx
-$138.1K
-$166.0K
-$199.6K
-$240.1K
-$288.7K
-$347.1K
-$417.5K
-$502.0K
-$603.7K
-$725.9K
Owner Earnings
-$107.0M
-$128.7M
-$154.8M
-$186.1M
-$223.8M
-$269.1M
-$323.7M
-$389.2M
-$468.0M
-$562.8M
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
-$99.1M
-$110.3M
-$122.9M
-$136.8M
-$152.3M
-$169.6M
-$188.9M
-$210.3M
-$234.1M
-$260.7M
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.