Surrozen, Inc.

Surrozen, Inc.

SRZNยทNASDAQ

$24.57

+1.1%
HealthcareBiotechnology

Surrozen, Inc., a biotechnology company, discovers and develops drug candidates to selectively modulate the Wnt pathway for tissue repair and regeneration. It is developing tissue-specific antibodies with application across various disease areas, including diseases of the intestine, liver, retina, cornea, lung, kidney, cochlea, skin, pancreas, and central nervous system. Its products in pipeline include SZN-043 a tissue-specific R-spondin mimetic for the treatment of severe liver disease; and SZN-1326, a bi-specific full-length human antibody that directly modulates Wnt signaling in target tissue by binding to particular Frizzled and LRP receptors that are expressed in intestinal crypts. Surrozen, Inc. was founded in 2015 and is headquartered in South San Francisco, California.

At a Glance

Live Snapshot
Market Cap$183.72M
EPS-32.3700
P/E Ratio-0.76
Earnings Date08/06/2026
Surrozen, Inc.

Surrozen, Inc. Fair Value Envelope

SRZN ยท NASDAQ

Our analysis suggests that SRZN has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $24.57, this represents a potential HIDDEN relative to our calculated worth for Surrozen, Inc..

Intrinsic Value
Current Price: $24.57

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-$26.1M
+ Cash & Equivalents$89.2M
Firm Value$63.2M
- Debt$6.6M
Equity Value$56.5M
/ Shares Outstanding8,570,355B
DCF Value$7
OVERVALUED BY 73%

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
-$15.1M
-$7.6M
-$3.8M
-$1.9M
-$945.1K
-$472.6K
-$236.3K
-$118.1K
-$59.1K
-$29.5K
Maintenance CapEx
-$12.8K
-$6.4K
-$3.2K
-$1.6K
-$800
-$400
-$200
-$100
-$50
-$25
Owner Earnings
-$15.1M
-$7.6M
-$3.8M
-$1.9M
-$945.9K
-$473.0K
-$236.5K
-$118.2K
-$59.1K
-$29.6K
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
-$14.0M
-$6.5M
-$3.0M
-$1.4M
-$643.8K
-$298.0K
-$138.0K
-$63.9K
-$29.6K
-$13.7K
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.