Senti Biosciences, Inc.

Senti Biosciences, Inc.

SNTIยทNASDAQ

$2.39

-6.2%
HealthcareBiotechnology

Senti Biosciences, Inc. operates as a gene circuit company. The company develops cell and gene therapies engineered with gene circuits that are designed to reprogram cells with biological logic to sense inputs, compute decisions, and respond to respective cellular environments. Its synthetic biology platform utilizes off-the-shelf chimeric antigen receptor natural killer (CAR-NK) cells to target particularly challenging liquid and solid tumor oncology indications. The company's lead programs include SENTI-202, a Logic Gated OR+NOT off-the-shelf CAR-NK cell therapy designed to target and eliminate acute myeloid leukemia (AML) cells, while sparing the healthy bone marrow; and SENTI-301, a multi-armed off-the-shelf CAR-NK cell therapy designed for the treatment of hepatocellular carcinoma (HCC). It also develops SENTI-401, a Logic Gated (NOT) off-the-shelf CAR-NK cell therapy designed to target and eliminate colorectal cancer (CRC) cells, while sparing healthy cells in the body. The company was founded in 2016 and is based in South San Francisco, California.

At a Glance

Live Snapshot
Market Cap$62.83M
EPS-11.4900
P/E Ratio-0.31
Earnings Date03/18/2026
Senti Biosciences, Inc.

Senti Biosciences, Inc. Fair Value Envelope

SNTI ยท NASDAQ

Our analysis suggests that SNTI has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $2.39, this represents a potential HIDDEN relative to our calculated worth for Senti Biosciences, Inc..

Intrinsic Value
Current Price: $2.39

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-$1.8B
+ Cash & Equivalents$48.3M
Firm Value-$1.7B
- Debt$33.6M
Equity Value-$1.8B
/ Shares Outstanding26,160,206B
DCF Value-$68
OVERVALUED BY 2936%

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
-$56.2M
-$76.2M
-$103.5M
-$140.4M
-$190.6M
-$258.6M
-$351.0M
-$476.3M
-$646.4M
-$877.3M
Maintenance CapEx
-$7.1K
-$9.6K
-$13.0K
-$17.6K
-$23.9K
-$32.5K
-$44.1K
-$59.8K
-$81.2K
-$110.2K
Owner Earnings
-$56.2M
-$76.3M
-$103.5M
-$140.4M
-$190.6M
-$258.7M
-$351.0M
-$476.4M
-$646.5M
-$877.4M
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
-$52.0M
-$65.4M
-$82.1M
-$103.2M
-$129.7M
-$163.0M
-$204.8M
-$257.4M
-$323.4M
-$406.4M
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.