Verastem, Inc.

Verastem, Inc.

VSTMยทNASDAQ

$3.81

-5.0%
HealthcareBiotechnology

Verastem, Inc., a development-stage biopharmaceutical company, focusing on developing and commercializing drugs for the treatment of cancer. Its product in development includes VS-6766, a dual rapidly accelerated fibrosarcoma (RAF)/mitogen-activated protein kinase (MEK) clamp that blocks MEK kinase activity and the ability of RAF to phosphorylate MEK. The company also engages in developing RAMP 201, an adaptive two-part multicenter, parallel cohort, randomized open label trial to evaluate the efficacy and safety of VS-6766 and in combination with defactinib, an oral small molecule inhibitor of focal adhesion kinase (FAK) in patients with recurrent low grade serous ovarian cancer; and RAMP 202, which is in Phase 2 trial to evaluate the safety of VS-6766 in combination with defactinib in patients with KRAS and BRAF mutant non-small cell lung cancer following treatment with a platinum-based regimen and immune checkpoint inhibitor. Verastem, Inc. has license agreements with Chugai Pharmaceutical Co., Ltd. for the development, commercialization, and manufacture of products containing VS-6766; and Pfizer Inc. to research, develop, manufacture, and commercialize products containing Pfizer's inhibitors of FAK for therapeutic, diagnostic and prophylactic uses in humans. In addition, it has clinical collaboration agreement with Amgen, Inc. to evaluate the combination of VS-6766 with Amgen's KRAS-G12C inhibitor LUMAKRASTM which in Phase 1/2 trial entitled RAMP 203. The company was incorporated in 2010 and is headquartered in Needham, Massachusetts.

At a Glance

Live Snapshot
Market Cap$264.09M
EPS-3.0200
P/E Ratio-2.55
Earnings Date08/06/2026
Verastem, Inc.

Verastem, Inc. Fair Value Envelope

VSTM ยท NASDAQ

Our analysis suggests that VSTM has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $3.81, this represents a potential HIDDEN relative to our calculated worth for Verastem, Inc..

Intrinsic Value
Current Price: $3.81

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-$238.6M
+ Cash & Equivalents$205.0M
Firm Value-$33.6M
- Debt$76.9M
Equity Value-$110.4M
/ Shares Outstanding60,538,461B
DCF Value-$2
OVERVALUED BY 148%

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
-$94.6M
-$65.1M
-$44.8M
-$30.8M
-$21.2M
-$14.6M
-$10.0M
-$6.9M
-$4.7M
-$3.3M
Maintenance CapEx
-$0
-$0
-$0
-$0
-$0
-$0
-$0
-$0
-$0
-$0
Owner Earnings
-$94.6M
-$65.1M
-$44.8M
-$30.8M
-$21.2M
-$14.6M
-$10.0M
-$6.9M
-$4.7M
-$3.3M
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
-$87.6M
-$55.8M
-$35.5M
-$22.6M
-$14.4M
-$9.2M
-$5.8M
-$3.7M
-$2.4M
-$1.5M
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.