Q32 Bio Inc.

Q32 Bio Inc.

QTTB·NASDAQ

$12.64

+23%
HealthcareBiotechnology

Q32 Bio Inc., a clinical-stage biotechnology company, develops biologic therapeutics to restore healthy immune balance in patients with autoimmune and inflammatory diseases driven by pathological immune dysfunction in the United States. Its lead product candidate is ADX-097, a humanized anti-C3d monoclonal antibody fusion protein to restore complement regulation, which has completed Phase I clinical trial for the treatment of renal and other complement-mediated diseases of high unmet need, including lupus nephritis, immunoglobulin A nephropathy, complement component 3 glomerulopathy, and anti-neutrophil cytoplasmic antibody-associated vasculitis. The company is also developing Bempikibart (ADX-914), a fully human anti–interleukin-7 receptor alpha antagonist monoclonal antibody designed to re-regulate adaptive immune function by blocking signaling mediated by interleukin-7 and thymic stromal lymphopoietin that is Phase II clinical trial for the treatment of atopic dermatitis and alopecia areata. Q32 Bio Inc. was formerly known as AdMIRx Inc. and changed its name to Q32 Bio Inc. in April 2020. The company was founded in 2017 and is based in Waltham, Massachusetts.

At a Glance

Live Snapshot
Market Cap$161.49M
EPS2.4200
P/E Ratio1.37
Earnings Date08/05/2026
Q32 Bio Inc.

Q32 Bio Inc. Fair Value Envelope

QTTB · NASDAQ

Our analysis suggests that QTTB has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $12.64, this represents a potential HIDDEN relative to our calculated worth for Q32 Bio Inc..

Intrinsic Value
Current Price: $12.64

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-$4.6B
+ Cash & Equivalents$48.3M
Firm Value-$4.6B
- Debt$15.3M
Equity Value-$4.6B
/ Shares Outstanding12,304,352B
DCF Value-$373
OVERVALUED BY 3050%

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
-$39.7M
-$65.3M
-$107.3M
-$176.4M
-$289.8M
-$476.2M
-$782.5M
-$1.3B
-$2.1B
-$3.5B
Maintenance CapEx
-$657
-$1.1K
-$1.8K
-$2.9K
-$4.8K
-$7.9K
-$12.9K
-$21.3K
-$34.9K
-$57.4K
Owner Earnings
-$39.7M
-$65.3M
-$107.3M
-$176.4M
-$289.8M
-$476.2M
-$782.5M
-$1.3B
-$2.1B
-$3.5B
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
-$36.8M
-$56.0M
-$85.2M
-$129.6M
-$197.2M
-$300.1M
-$456.6M
-$694.7M
-$1.1B
-$1.6B
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.