Zentalis Pharmaceuticals, Inc.

Zentalis Pharmaceuticals, Inc.

ZNTLยทNASDAQ

$3.88

-1.6%
HealthcareBiotechnology

Zentalis Pharmaceuticals, Inc., a clinical-stage biopharmaceutical company, focuses on discovering and developing small molecule therapeutics for the treatment of various cancers. Its lead product candidate includes the ZN-c3, an inhibitor of WEE1, a protein tyrosine kinase, which is in Phase 2 clinical trial for the treatment of advanced solid tumors; Phase 1/2 clinical trial for the treatment of advanced solid tumors as a monotherapy and in an ongoing Phase 1b clinical trial in combination with chemotherapy in patients with platinum resistant ovarian cancer; and Phase 2 monotherapy trial for a tumor agnostic, predictive biomarker. The company's other lead product candidate includes ZN-c5, an oral selective estrogen receptor degrader that is in a Phase 1/2 clinical trial for the treatment of advanced estrogen receptor-positive, human epidermal growth factor receptor 2-negative, or advanced or metastatic breast cancer. In addition, it is involved in developing ZN-d5, a selective inhibitor of B-cell lymphoma 2 that is in a Phase 1 clinical trial for the treatment of non-Hodgkin's lymphoma and acute myelogenous leukemia; and ZN-e4, an irreversible inhibitor of mutant epidermal growth factor receptor, which is in Phase 1/2 clinical trial for the treatment of advanced non-small cell lung cancer. Further, the company is developing BCL-xL heterobifunctional degraders based on E3 ligases not expressed in platelets, allowing for the avoidance of dose-limiting thrombocytopenia associated with BCL-xL inhibitors. Zentalis Pharmaceuticals, Inc. has licensing agreements and strategic collaborations with Recurium IP Holdings, LLC; Mayo Foundation for Medical Education and Research; SciClone Pharmaceuticals International (Cayman) Development Ltd.; Pfizer, Inc.; Eli Lilly and Company; GlaxoSmithKline, and Zentera Therapeutics (Cayman), Ltd. The company was incorporated in 2014 and is based in New York, New York.

At a Glance

Live Snapshot
Market Cap$276.56M
EPS-1.9100
P/E Ratio-2.03
Earnings Date08/05/2026
Zentalis Pharmaceuticals, Inc.

Zentalis Pharmaceuticals, Inc. Fair Value Envelope

ZNTL ยท NASDAQ

Our analysis suggests that ZNTL has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $3.885, this represents a potential HIDDEN relative to our calculated worth for Zentalis Pharmaceuticals, Inc..

Intrinsic Value
Current Price: $3.885

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-$3.4B
+ Cash & Equivalents$36.0M
Firm Value-$3.3B
- Debt$39.6M
Equity Value-$3.4B
/ Shares Outstanding72,135,453B
DCF Value-$47
OVERVALUED BY 1299%

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
-$158.8M
-$201.3M
-$255.3M
-$323.7M
-$410.4M
-$520.3M
-$659.8M
-$836.5M
-$1.1B
-$1.3B
Maintenance CapEx
-$0
-$0
-$0
-$0
-$0
-$0
-$0
-$0
-$0
-$0
Owner Earnings
-$158.8M
-$201.3M
-$255.3M
-$323.7M
-$410.4M
-$520.3M
-$659.8M
-$836.5M
-$1.1B
-$1.3B
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
-$147.0M
-$172.6M
-$202.7M
-$237.9M
-$279.3M
-$327.9M
-$385.0M
-$451.9M
-$530.6M
-$622.9M
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.