Nuvation Bio Inc.

Nuvation Bio Inc.

NUVBยทNYSE

$4.72

-4.8%
HealthcareBiotechnology

Nuvation Bio Inc., a clinical-stage biopharmaceutical company, focuses on the development of therapeutic candidates for oncology. The company's lead product candidate is NUV-422, a small molecule inhibitor targeting cyclin-dependent kinase (CDK)2, CDK4, and CDK6. It is also developing NUV-868, a selective oral small molecule BET inhibitor that epigenetically regulates proteins that control tumor growth and differentiation; NUV-569, a differentiated oral small molecule selective inhibitor of the Wee1 kinase for DNA damage repair; NUV-1182, an adenosine receptor inhibitor; and drug-drug conjugate (DDC) platform that focuses on targeting an inhibitor of poly ADP ribose polymerase (PARP) to anti-cancer warheads of existing drugs, as well as PARP inhibitor to address ER+ breast and ovarian cancer. The company was formerly known as RePharmation Inc. and changed its name to Nuvation Bio Inc. in April 2019. Nuvation Bio Inc. was founded in 2018 and is headquartered in New York, New York.

At a Glance

Live Snapshot
Market Cap$1.64B
EPS-0.6000
P/E Ratio-7.87
Earnings Date08/06/2026
Nuvation Bio Inc.

Nuvation Bio Inc. Fair Value Envelope

NUVB ยท NYSE

Our analysis suggests that NUVB has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $4.72, this represents a potential HIDDEN relative to our calculated worth for Nuvation Bio Inc..

Intrinsic Value
Current Price: $4.72

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-$280.2M
+ Cash & Equivalents$164.1M
Firm Value-$116.1M
- Debt$10.1M
Equity Value-$126.2M
/ Shares Outstanding341,833,433B
DCF Value-$0
OVERVALUED BY 108%

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
-$116.0M
-$77.6M
-$52.0M
-$34.8M
-$23.3M
-$15.6M
-$10.4M
-$7.0M
-$4.7M
-$3.1M
Maintenance CapEx
-$47.4K
-$31.7K
-$21.2K
-$14.2K
-$9.5K
-$6.4K
-$4.3K
-$2.8K
-$1.9K
-$1.3K
Owner Earnings
-$116.1M
-$77.7M
-$52.0M
-$34.8M
-$23.3M
-$15.6M
-$10.4M
-$7.0M
-$4.7M
-$3.1M
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
-$107.5M
-$66.6M
-$41.3M
-$25.6M
-$15.8M
-$9.8M
-$6.1M
-$3.8M
-$2.3M
-$1.4M
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.