Revolution Medicines, Inc.

Revolution Medicines, Inc.

RVMDยทNASDAQ

$155.99

+3.1%
HealthcareBiotechnology

Revolution Medicines, Inc., a clinical-stage precision oncology company, focuses on developing therapies to inhibit frontier targets in RAS-addicted cancers. The company is developing RMC-4630, an inhibitor of SHP2, which is in Phase 1/2 clinical trial for the treatment of solid tumors, such as gynecologic and colorectal cancer tumors. It also develops RMC-5845, a selective inhibitor of SOS1, a protein that converts RAS (OFF) to RAS (ON) in cells; and RMC-5552, a hyperactivated selective inhibitor of mTORC1 signaling in tumors. In addition, the company is developing RMC-6291, a mutant-selective inhibitor of KRASG12C(ON) and NRASG12C(ON); and RMC-6236, a RAS-selective inhibitor of multiple RAS(ON) variants. Further, it develops RAS(ON) Inhibitors targeting KRASG13C(ON) and KRASG12D(ON). The company has a collaboration agreement with Sanofi for the research and development of SHP2 inhibitors, including RMC-4630. Revolution Medicines, Inc. was incorporated in 2014 and is headquartered in Redwood City, California.

At a Glance

Live Snapshot
Market Cap$33.16B
EPS-5.9500
P/E Ratio-26.22
Earnings Date08/05/2026
Revolution Medicines, Inc.

Revolution Medicines, Inc. Fair Value Envelope

RVMD ยท NASDAQ

Our analysis suggests that RVMD has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $155.99, this represents a potential HIDDEN relative to our calculated worth for Revolution Medicines, Inc..

Intrinsic Value
Current Price: $155.99

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-$776.3M
+ Cash & Equivalents$383.7M
Firm Value-$392.6M
- Debt$158.7M
Equity Value-$551.3M
/ Shares Outstanding193,319,805B
DCF Value-$3
OVERVALUED BY 102%

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
-$448.9M
-$224.4M
-$112.2M
-$56.1M
-$28.1M
-$14.0M
-$7.0M
-$3.5M
-$1.8M
-$876.7K
Maintenance CapEx
-$1.6M
-$799.5K
-$399.8K
-$199.9K
-$99.9K
-$50.0K
-$25.0K
-$12.5K
-$6.2K
-$3.1K
Owner Earnings
-$450.5M
-$225.2M
-$112.6M
-$56.3M
-$28.2M
-$14.1M
-$7.0M
-$3.5M
-$1.8M
-$879.8K
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
-$417.1M
-$193.1M
-$89.4M
-$41.4M
-$19.2M
-$8.9M
-$4.1M
-$1.9M
-$880.3K
-$407.5K
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.