VERA - NASDAQ

Vera Therapeutics, Inc.

Vera Therapeutics, Inc.

VERAยทNASDAQ

$31.27

-7.9%
HealthcareBiotechnology

Vera Therapeutics, Inc., a clinical stage biotechnology company, focuses on developing and commercializing treatments for patients with serious immunological diseases in the United States. Its lead product candidate is atacicept, a fusion protein self-administered as a subcutaneous injection that is in Phase IIb clinical trial for patients with immunoglobulin A nephropathy. It is also developing MAU868, a monoclonal antibody for the treatment of BK viremia infections and is under Phase 2 clinical trial. The company was formerly known as Trucode Gene Repair, Inc. and changed its name to Vera Therapeutics, Inc. in April 2020. Vera Therapeutics, Inc. was incorporated in 2016 and is headquartered in Brisbane, California.

StatementsValue Model

At a Glance

Live Snapshot
Market Cap$2.24B
EPS-4.6600
P/E Ratio-6.71
Earnings Date08/04/2026
Vera Therapeutics, Inc.

Vera Therapeutics, Inc. Fair Value Envelope

VERA ยท NASDAQ

Our analysis suggests that VERA has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $31.27, this represents a potential HIDDEN relative to our calculated worth for Vera Therapeutics, Inc..

HIDDEN
Intrinsic Value
Current Price: $31.27

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-$207.9M
+ Cash & Equivalents$354.7M
Firm Value$146.9M
- Debt$77.3M
Equity Value$69.6M
/ Shares Outstanding63,928,061B
DCF Value$1
OVERVALUED BY 97%

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
-$120.6M
-$60.3M
-$30.1M
-$15.1M
-$7.5M
-$3.8M
-$1.9M
-$941.8K
-$470.9K
-$235.5K
Maintenance CapEx
-$63.0K
-$31.5K
-$15.8K
-$7.9K
-$3.9K
-$2.0K
-$984
-$492
-$246
-$123
Owner Earnings
-$120.6M
-$60.3M
-$30.2M
-$15.1M
-$7.5M
-$3.8M
-$1.9M
-$942.3K
-$471.2K
-$235.6K
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
-$111.7M
-$51.7M
-$23.9M
-$11.1M
-$5.1M
-$2.4M
-$1.1M
-$509.1K
-$235.7K
-$109.1K
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.

Related Guides

Blog Categories

Continue your VERA research with focused valuation guides.

DCF Modeling

Improve assumptions for intrinsic value accuracy.

Forecasting

Calibrate growth paths and terminal value behavior.

WACC

Refine discount-rate logic for valuation quality.

Cost of Capital

Match risk profile to expected return assumptions.

Research Paths

Pick your next lens
1

Snapshot

Start with context, operating signals, and key market metrics.

2

Value Model

Stress test fair value across bear, base, and bull assumptions.

3

Statements

Validate revenue quality, margins, and balance sheet durability.

4

Earnings Call

Read management commentary and compare it with reported outcomes.

5

Dividends

Check payout sustainability and long-term distribution behavior.

6

Analyst Expectations

Review consensus spread and where estimate risk is concentrated.