RT

Rapport Therapeutics, Inc. Common Stock

RAPPยทNASDAQ

$37.65

+7.9%
HealthcareBiotechnology

Rapport Therapeutics, Inc., operates as a clinical-stage biopharmaceutical company that focuses on the discovery and development of transformational small molecule medicines for patients suffering from central nervous system (CNS) disorders. Its lead product candidate is receptor associated protein (RAP)-219, an investigational small molecule that is designed to inhibit TARPy8-containing AMPARs with picomolar affinity for the treatment of focal epilepsy and other CNS disorders, including peripheral neuropathic pain and bipolar disorder. The company also develops RAP-199, a TARPy8 targeted molecule with differentiated chemical and pharmacokinetic properties; and nicotinic acetylcholine receptor (nAChR) programs, such as a6 nAChR to treat chronic pain and a9a10 nAChR for the treatment of hearing disorders. The company was formerly known as Precision Neuroscience NewCo, Inc. and changed its name to Rapport Therapeutics, Inc. in October 2022. Rapport Therapeutics, Inc. was incorporated in 2022 and is based in Boston, Massachusetts.

At a Glance

Live Snapshot
Market Cap$1.37B
EPS-2.8600
P/E Ratio-13.17
Earnings Date08/06/2026
RT

Rapport Therapeutics, Inc. Common Stock Fair Value Envelope

RAPP ยท NASDAQ

Our analysis suggests that RAPP has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $37.654, this represents a potential HIDDEN relative to our calculated worth for Rapport Therapeutics, Inc. Common Stock.

Intrinsic Value
Current Price: $37.654

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-$153.1M
+ Cash & Equivalents$52.6M
Firm Value-$100.5M
- Debt$11.5M
Equity Value-$111.9M
/ Shares Outstanding36,497,618B
DCF Value-$3
OVERVALUED BY 108%

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
-$60.3M
-$41.6M
-$28.7M
-$19.8M
-$13.7M
-$9.4M
-$6.5M
-$4.5M
-$3.1M
-$2.1M
Maintenance CapEx
-$85.0K
-$58.6K
-$40.4K
-$27.9K
-$19.2K
-$13.3K
-$9.2K
-$6.3K
-$4.4K
-$3.0K
Owner Earnings
-$60.4M
-$41.7M
-$28.8M
-$19.8M
-$13.7M
-$9.4M
-$6.5M
-$4.5M
-$3.1M
-$2.1M
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
-$55.9M
-$35.7M
-$22.8M
-$14.6M
-$9.3M
-$5.9M
-$3.8M
-$2.4M
-$1.5M
-$989.6K
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.