Voyager Therapeutics, Inc.

Voyager Therapeutics, Inc.

VYGRยทNASDAQ

$3.60

+1.1%
HealthcareBiotechnology

Voyager Therapeutics, Inc., a gene therapy company, focuses on the development of treatments and next-generation platform technologies. The company's lead clinical candidate is the VY-AADC, which is in open-label Phase 1 clinical trial for the treatment of Parkinson's disease. Its preclinical programs comprise VY-SOD102 for the treatment of amyotrophic lateral sclerosis; VY-HTT01 for Huntington's disease; VY-FXN01 for Friedreich's ataxia; and Tau program for the treatment of tauopathies, including Alzheimer's disease, progressive supranuclear palsy, and frontotemporal dementia, as well as for spinal muscular atrophy. The company has collaboration and license agreements with Neurocrine Biosciences, Inc., Pfizer Inc., and Novartis Pharma, A.G. for the research, development, and commercialization of adeno-associated virus gene therapy products. Voyager Therapeutics, Inc. was incorporated in 2013 and is headquartered in Cambridge, Massachusetts.

At a Glance

Live Snapshot
Market Cap$217.52M
EPS-2.0400
P/E Ratio-1.76
Earnings Date08/05/2026
Voyager Therapeutics, Inc.

Voyager Therapeutics, Inc. Fair Value Envelope

VYGR ยท NASDAQ

Our analysis suggests that VYGR has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $3.6, this represents a potential HIDDEN relative to our calculated worth for Voyager Therapeutics, Inc..

Intrinsic Value
Current Price: $3.6

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-$114.6M
+ Cash & Equivalents$65.3M
Firm Value-$49.3M
- Debt$36.5M
Equity Value-$85.8M
/ Shares Outstanding55,468,806B
DCF Value-$2
OVERVALUED BY 143%

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
-$66.2M
-$33.1M
-$16.6M
-$8.3M
-$4.1M
-$2.1M
-$1.0M
-$517.4K
-$258.7K
-$129.4K
Maintenance CapEx
-$259.6K
-$129.8K
-$64.9K
-$32.5K
-$16.2K
-$8.1K
-$4.1K
-$2.0K
-$1.0K
-$507
Owner Earnings
-$66.5M
-$33.2M
-$16.6M
-$8.3M
-$4.2M
-$2.1M
-$1.0M
-$519.5K
-$259.7K
-$129.9K
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
-$61.6M
-$28.5M
-$13.2M
-$6.1M
-$2.8M
-$1.3M
-$606.2K
-$280.7K
-$129.9K
-$60.2K
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.