Vaxart, Inc.

Vaxart, Inc.

VXRTยทNASDAQ

$0.60

+0.083%
HealthcareBiotechnology

Vaxart, Inc., a clinical-stage biotechnology company, engages in the discovery and development of oral recombinant protein vaccines based on its proprietary oral vaccine platform. The company's product pipeline includes norovirus vaccine, an oral tablet vaccine, which is in a Phase Ib clinical trial with bivalent oral tablet vaccine for the GI.1 and GII.4 norovirus strains; seasonal influenza vaccine, which is in Phase II clinical trial for the treatment of H1 influenza infection; respiratory syncytial virus vaccine; and coronavirus vaccine, which is in Phase II clinical trial for the treatment of SARS-CoV-2 infection. It is also developing therapeutic vaccines for cervical cancer and dysplasia caused by human papillomavirus. The company is headquartered in South San Francisco, California.

At a Glance

Live Snapshot
Market Cap$144.89M
EPS0.0700
P/E Ratio8.58
Earnings Date05/12/2026
Vaxart, Inc.

Vaxart, Inc. Fair Value Envelope

VXRT ยท NASDAQ

Our analysis suggests that VXRT has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $0.6005, this represents a potential HIDDEN relative to our calculated worth for Vaxart, Inc..

Intrinsic Value
Current Price: $0.6005

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$69.9B
+ Cash & Equivalents$53.8M
Firm Value$69.9B
- Debt$9.0M
Equity Value$69.9B
/ Shares Outstanding228,919,064B
DCF Value$305
UNDERVALUED BY 50762%

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
$15.4M
$30.9M
$61.7M
$123.4M
$246.8M
$493.7M
$987.4M
$2.0B
$3.9B
$7.9B
Maintenance CapEx
-$58.0K
-$116.0K
-$232.0K
-$464.0K
-$928.0K
-$1.9M
-$3.7M
-$7.4M
-$14.8M
-$29.7M
Owner Earnings
$15.4M
$30.7M
$61.5M
$123.0M
$245.9M
$491.8M
$983.7M
$2.0B
$3.9B
$7.9B
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$14.2M
$26.4M
$48.8M
$90.4M
$167.4M
$309.9M
$574.0M
$1.1B
$2.0B
$3.6B
Terminal Value represents 88.7% of Enterprise Value