Tenaya Therapeutics, Inc.

Tenaya Therapeutics, Inc.

TNYAยทNASDAQ

$0.79

+1.9%
HealthcareBiotechnology

Tenaya Therapeutics, Inc., a biotechnology company, discovers, develops, and delivers therapies for heart disease in the United States. It develops its products through cellular regeneration, gene therapy, and precision medicine platforms. The company is developing TN-201, an adeno-associated virus (AAV)-based gene therapy to address genetic hypertrophic cardiomyopathy (gHCM) caused by haploinsufficient myosin binding protein C3 (MYBPC3) gene mutations; and TN-301, a small molecule inhibitor of histone deacetylase 6 (HDAC6i) for use in heart failure with preserved ejection fraction (HFpEF) and genetic dilated cardiomyopathy (gDCM). It is also developing TN-401, an AAV-based gene therapy that addresses genetic arrhythmogenic right ventricular cardiomyopathy (gARVC) caused by plakophilin 2 (PKP2) gene mutations; an AAV-based gene therapy designed to deliver the dwarf open reading frame (DWORF) gene in the heart for DCM; and Reprogramming program, an AAV-based approach for cardiac regeneration to replace heart cells lost in patients experiencing heart failure due to prior myocardial infarction. The company was incorporated in 2016 and is headquartered in South San Francisco, California.

At a Glance

Live Snapshot
Market Cap$131.40M
EPS-0.5900
P/E Ratio-1.34
Earnings Date08/05/2026
Tenaya Therapeutics, Inc.

Tenaya Therapeutics, Inc. Fair Value Envelope

TNYA ยท NASDAQ

Our analysis suggests that TNYA has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $0.7887, this represents a potential HIDDEN relative to our calculated worth for Tenaya Therapeutics, Inc..

Intrinsic Value
Current Price: $0.7887

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-$1.6B
+ Cash & Equivalents$100.5M
Firm Value-$1.5B
- Debt$10.8M
Equity Value-$1.6B
/ Shares Outstanding162,976,102B
DCF Value-$10
OVERVALUED BY 1309%

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
-$85.2M
-$106.2M
-$132.5M
-$165.3M
-$206.2M
-$257.2M
-$320.8M
-$400.2M
-$499.2M
-$622.7M
Maintenance CapEx
-$154.2K
-$192.3K
-$239.9K
-$299.3K
-$373.3K
-$465.7K
-$580.9K
-$724.6K
-$903.8K
-$1.1M
Owner Earnings
-$85.3M
-$106.4M
-$132.7M
-$165.6M
-$206.5M
-$257.6M
-$321.4M
-$400.9M
-$500.1M
-$623.8M
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
-$79.0M
-$91.2M
-$105.4M
-$121.7M
-$140.6M
-$162.4M
-$187.5M
-$216.6M
-$250.2M
-$288.9M
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.