RAPT Therapeutics, Inc.

RAPT Therapeutics, Inc.

RAPTยทNASDAQ

$58.01

+0.0000%
HealthcareBiotechnology

RAPT Therapeutics, Inc., a clinical-stage immunology-based biopharmaceutical company, focuses on discovering, developing, and commercializing oral small molecule therapies for patients with unmet needs in oncology and inflammatory diseases. Its lead inflammation drug candidate is RPT193, a C-C motif chemokine receptor 4 (CCR4) antagonist that selectively inhibit the migration of type 2 T helper cells into inflamed tissues. The company's lead oncology drug candidate is FLX475, an oral small molecule CCR4 antagonist that is in the Phase 1/2 clinical trial to investigate as a monotherapy and in combination with pembrolizumab in patients with advanced cancer. It also focuses on the development of hematopoietic progenitor kinase 1 inhibitor. The company was formerly known as FLX Bio, Inc. and changed its name to RAPT Therapeutics, Inc. in May 2019. RAPT Therapeutics, Inc. was incorporated in 2015 and is headquartered in South San Francisco, California.

At a Glance

Live Snapshot
Market Cap$959.26M
EPS-25.4880
P/E Ratio-2.28
Earnings Date05/06/2026
RAPT Therapeutics, Inc.

RAPT Therapeutics, Inc. Fair Value Envelope

RAPT ยท NASDAQ

Our analysis suggests that RAPT has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $58.005, this represents a potential HIDDEN relative to our calculated worth for RAPT Therapeutics, Inc..

Intrinsic Value
Current Price: $58.005

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-$1.2B
+ Cash & Equivalents$169.7M
Firm Value-$1.0B
- Debt$4.5M
Equity Value-$1.0B
/ Shares Outstanding16,537,490B
DCF Value-$62
OVERVALUED BY 208%

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
-$95.8M
-$110.2M
-$126.8M
-$145.8M
-$167.7M
-$193.0M
-$222.0M
-$255.3M
-$293.7M
-$337.8M
Maintenance CapEx
-$28.1K
-$32.3K
-$37.1K
-$42.7K
-$49.1K
-$56.5K
-$65.0K
-$74.8K
-$86.0K
-$99.0K
Owner Earnings
-$95.8M
-$110.2M
-$126.8M
-$145.9M
-$167.8M
-$193.0M
-$222.0M
-$255.4M
-$293.8M
-$337.9M
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
-$88.7M
-$94.5M
-$100.7M
-$107.2M
-$114.2M
-$121.6M
-$129.5M
-$138.0M
-$147.0M
-$156.5M
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.