image
Healthcare - Biotechnology - NASDAQ - DE
$ 2.65
2.32 %
$ 594 M
Market Cap
5.2
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one CVAC stock under the worst case scenario is HIDDEN Compared to the current market price of 2.65 USD, CureVac N.V. is HIDDEN

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one CVAC stock under the base case scenario is HIDDEN Compared to the current market price of 2.65 USD, CureVac N.V. is HIDDEN

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one CVAC stock under the best case scenario is HIDDEN Compared to the current market price of 2.65 USD, CureVac N.V. is HIDDEN

2. FUNDAMENTAL ANALYSIS

Price Chart CVAC

image
$5.0$5.0$4.5$4.5$4.0$4.0$3.5$3.5$3.0$3.0$2.5$2.5$2.0$2.015 Oct15 OctNov '24Nov '2415 Nov15 NovDec '24Dec '2415 Dec15 DecJan '25Jan '2515 Jan15 JanFeb '25Feb '2515 Feb15 FebMar '25Mar '2515 Mar15 MarApr '25Apr '25
FINANCIALS
53.8 M REVENUE
-20.26%
-274 M OPERATING INCOME
-9.92%
-260 M NET INCOME
-4.42%
-268 M OPERATING CASH FLOW
6.39%
-55.2 M INVESTING CASH FLOW
40.96%
231 M FINANCING CASH FLOW
265.49%
494 M REVENUE
3321.32%
368 M OPERATING INCOME
600.38%
371 M NET INCOME
608.26%
354 M OPERATING CASH FLOW
497.34%
-3.3 M INVESTING CASH FLOW
55.94%
-1.5 M FINANCING CASH FLOW
-22.94%
Balance Sheet CureVac N.V.
image
Current Assets 478 M
Cash & Short-Term Investments 405 M
Receivables 39.5 M
Other Current Assets 33.8 M
Non-Current Assets 310 M
Long-Term Investments -4 K
PP&E 279 M
Other Non-Current Assets 31.2 M
51.39 %5.01 %4.28 %35.35 %3.96 %Total Assets$788.2m
Current Liabilities 186 M
Accounts Payable 46.4 M
Short-Term Debt 5 M
Other Current Liabilities 135 M
Non-Current Liabilities 84.9 M
Long-Term Debt 36.8 M
Other Non-Current Liabilities 48.1 M
17.09 %49.77 %13.57 %17.73 %Total Liabilities$271.3m
EFFICIENCY
Earnings Waterfall CureVac N.V.
image
Revenue 53.8 M
Cost Of Revenue 124 M
Gross Profit -70.6 M
Operating Expenses 204 M
Operating Income -274 M
Other Expenses -14 M
Net Income -260 M
100m100m50m50m00(50m)(50m)(100m)(100m)(150m)(150m)(200m)(200m)(250m)(250m)(300m)(300m)54m(124m)(71m)(204m)(274m)14m(260m)RevenueRevenueCost Of RevenueCost Of RevenueGross ProfitGross ProfitOperating ExpensesOperating ExpensesOperating IncomeOperating IncomeOther ExpensesOther ExpensesNet IncomeNet Income
RATIOS
-131.34% GROSS MARGIN
-131.34%
-510.08% OPERATING MARGIN
-510.08%
-483.96% NET MARGIN
-483.96%
-50.33% ROE
-50.33%
-33.01% ROA
-33.01%
-45.22% ROIC
-45.22%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis CureVac N.V.
image
600m600m400m400m200m200m00(200m)(200m)(400m)(400m)(600m)(600m)(800m)(800m)(1b)(1b)201920192020202020212021202220222023202320242024
Net Income -260 M
Depreciation & Amortization 23.4 M
Capital Expenditures -55.2 M
Stock-Based Compensation 7.7 M
Change in Working Capital -68.3 M
Others 45.4 M
Free Cash Flow -323 M
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets CureVac N.V.
image
CVAC has no price targets from Wall Street.
4. DIVIDEND ANALYSIS
5. COMPETITION
6. Ownership
Insider Ownership CureVac N.V.
image
Sold
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
0 USD 0
Bought
0 USD 0
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
7. News
CureVac Receives U.S. FDA IND Clearance to Initiate Phase 1 Clinical Trial for Novel mRNA-Based Precision Immunotherapy in Squamous Non-Small Cell Lung Cancer Significant Regulatory Milestone: U.S. FDA cleared IND application for CVHNLC, CureVac's investigational therapy targeting squamous non-small cell lung cancer Proprietary Epitopes: CVHNLC encodes novel tumor epitopes identified through proprietary whole genome-based discovery platform Enhanced Combination Therapy: CVHNLC to be tested in combination with pembrolizumab, aiming to amplify targeted anti-tumor immune responses Clinical Progress: Patient treatment anticipated to start in the second half of 2025 Pipeline Advancement: IND clearance highlights CureVac's continued oncology pipeline growth, with more candidates planned to enter the clinic in 2026 TÜBINGEN, GERMANY AND BOSTON, MA / ACCESS Newswire / April 7, 2025 / CureVac N.V. (Nasdaq:CVAC) ("CureVac"), a global biotech company developing a new class of transformative medicines based on messenger ribonucleic acid ("mRNA"), today announced that the U.S. Food and Drug Administration (FDA) has cleared its Investigational New Drug (IND) application for a Phase 1 clinical study of CVHNLC in patients with squamous non-small cell lung cancer (sqNSCLC). accessnewswire.com - 2 weeks ago
European Patent Office Rules Vaccine Developer CureVac's Amended Patent Valid, Stock Jumps CureVac N.V. CVAC on Thursday said the European Patent Office (EPO) confirmed the validity of CureVac's European patent EP 3 708 668 B1 subject to amendments to specify the scope of protection. benzinga.com - 3 weeks ago
European Patent Office declares CureVac mRNA patent valid The European Patent Office declared a patent owned by CureVac , valid, after a challenge from drugmaker BioNTech , the company said on Thursday. reuters.com - 3 weeks ago
CureVac Receives Positive Validity Decision from European Patent Office in Litigation Against BioNTech SE European Patent Office largely dismisses opposition filed by BioNTech SE in April 2023 challenging validity of EP 3 708 668 B1 and maintains the patent in amended form A hearing on infringement of EP 3 708 668 B1 is scheduled for July 1, 2025, before the Regional Court Düsseldorf Confirming validity of patent in its amended form marks major milestone in broader patent litigation in Germany, recognizing CureVac's pioneering mRNA innovation TÜBINGEN, GERMANY AND BOSTON, MA / ACCESS Newswire / March 27, 2025 / CureVac N.V. (Nasdaq:CVAC) ("CureVac"), a global biopharmaceutical company developing a new class of transformative medicines based on messenger ribonucleic acid ("mRNA"), today announced that the European Patent Office (EPO) has confirmed the validity of CureVac's European patent EP 3 708 668 B1 subject to amendments to specify the scope of protection. accessnewswire.com - 3 weeks ago
CureVac Earns Repeat Recognition by LexisNexis(R) as One of the World's Top Innovators CureVac among global top 100 most fast-paced innovators for third consecutive year in acknowledgment of its innovative strength and extensive intellectual property portfolio The company holds one of the broadest intellectual property portfolios in mRNA technology TÜBINGEN, GERMANY AND BOSTON, MA / ACCESS Newswire / February 18, 2025 / CureVac N.V. (Nasdaq:CVAC), a global biopharmaceutical company developing a new class of transformative medicines based on messenger ribonucleic acid ("mRNA"), today announced its recognition as a Top 100 Global Innovator in the Innovation Momentum 2025 report by LexisNexis®. accessnewswire.com - 2 months ago
CureVac: Latest GBM Data Bodes Well For Next Program Check Point CureVac N.V.'s CVGBM vaccine showed positive safety and immunogenicity data in Part A of its phase 1 study for resected glioblastoma, with no dose-limiting toxicities. Key catalysts include Part B CVGBM resectable GBM data release in 2nd half of 2025 and possible phase 2 study initiation in 2nd half of 2026. The company is also developing a vaccine for squamous NSCLC, with an IND filing expected in the 1st half of 2025 and phase 1 study initiation in the 2nd half of 2025. seekingalpha.com - 3 months ago
2 Small-Cap Stocks Set to Shine in a Bull Market Small-cap stocks often experience outsized gains during bullish markets. Their smaller market capitalizations and growth-oriented profiles make them more sensitive to improving economic conditions, where rising investor confidence drives capital toward higher-risk, higher-reward opportunities. marketbeat.com - 4 months ago
Is the Options Market Predicting a Spike in CureVac (CVAC) Stock? Investors need to pay close attention to CureVac (CVAC) stock based on the movements in the options market lately. zacks.com - 4 months ago
CureVac N.V. (CVAC) Q3 2024 Earnings Call Transcript CureVac N.V. (NASDAQ:CVAC ) Q3 2024 Earnings Conference Call November 12, 2024 9:00 AM ET Company Participants Sarah Fakih - Vice President of Corporate Communications and Investor Relations Alexander Zehnder - Chief Executive Officer Axel Malkomes - Chief Financial Officer Myriam Mendila - Chief Development Officer Rudiger Wolff - Senior Vice President of Finance Conference Call Participants Charlie Yang - Bank of America Merrill Lynch CJ Yeh - Leerink Partners Roy Buchanan - Citizens JMP Operator Greetings and welcome to the CureVac Financial Results and Business Update for the Third Quarter and First Nine Months of 2024 Conference Call. seekingalpha.com - 5 months ago
CureVac Announces Financial Results for the Third Quarter and First Nine Months of 2024 and Provides Business Update Strengthened Cash, Strategic Refocus and Pipeline Progress Define Transformative Quarter €400 million upfront payment from restructured GSK collaboration reflected in financials, cash position increased to €551 million; expected cash runway re-affirmed into 2028 CVGBM Phase 1 glioblastoma study showed 77% of patients with antigen-specific T-cell responses; data presented at ESMO, SITC and SNO New off-the-shelf program for squamous non-small cell lung cancer started, expected to enter Phase 1 in H2 2025 New preclinical prophylactic vaccine program for urinary tract infections initiated, supported by positive preclinical data versus protein-based vaccines Positive Phase 2 data from seasonal influenza program licensed to GSK demonstrated strong immune responses against challenging influenza B as well as A strains; program progressing to Phase 3, which will be associated with significant milestone payment Corporate redesign on track with 30% workforce reduction, expected to yield significant annual cost savings from 2025 onwards and increase operational agility Appointment of seasoned industry executive Axel Malkomes as new CFO effective November 11, enhancing financial leadership and strategic execution CureVac to host conference call and webcast today at 9 a.m. EST / 3 p.m. accesswire.com - 5 months ago
CureVac to Report Third Quarter and First Nine Months 2024 Financial Results and Business Update on November 12, 2024 TÜBINGEN, GERMANY and BOSTON, MA / ACCESSWIRE / November 7, 2024 / CureVac N.V. (Nasdaq:CVAC) ("CureVac"), a global biopharmaceutical company developing a new class of transformative medicines based on messenger ribonucleic acid ("mRNA"), will report financial results, and provide business updates for the third quarter and first nine months 2024 on Tuesday, November 12, 2024. accesswire.com - 5 months ago
CureVac Strengthens Leadership Team with Appointment of Seasoned Industry Executive Axel Sven Malkomes as Chief Financial Officer Experienced CFO and investment banker with 30-year track record will help drive CureVac's transformation TÜBINGEN, GERMANY and BOSTON, MA / ACCESSWIRE / November 4, 2024 / CureVac N.V. (Nasdaq:CVAC) ("CureVac"), a global biopharmaceutical company developing a new class of transformative medicines based on messenger ribonucleic acid ("mRNA"), today announced the appointment of Axel Sven Malkomes as Chief Financial Officer, effective November 11, 2024. accesswire.com - 5 months ago
8. Profile Summary

CureVac N.V. CVAC

image
COUNTRY DE
INDUSTRY Biotechnology
MARKET CAP $ 594 M
Dividend Yield 0.00%
Description CureVac N.V., a clinical-stage biopharmaceutical company, focuses on developing various transformative medicines based on messenger ribonucleic acid (mRNA). It is developing prophylactic vaccines, such as mRNA-based vaccine candidates CV2CoV, which is in Phase 1 clinical trial against SARS-CoV-2; CV7202, a prophylactic mRNA-based vaccine, which has completed Phase 1 clinical trial for rabies virus glycoprotein; and CVSQIV, which is in Phase 1 clinical trial against influenza, as well as vaccine for lassa fever, yellow fever, respiratiory syncytial virus, rotavirus, malaria, and universal influenza. The company also develops RNA-based cancer immunotherapies, including CV8102, which is in Phase 1 clinical trial for treating cutaneous melanoma and adenoidcystic carcinoma, as well as squamous cell cancer of skin, head, and neck. The company was founded in 2000 and is headquartered in Tübingen, Germany.
Contact Friedrich-Miescher-Strasse 15, Tübingen, 72076 https://www.curevac.com
IPO Date Aug. 14, 2020
Employees 999
Officers Mr. Marco Rau L.L.M., Ph.D. General Counsel Mr. Axel-Sven Malkomes Chief Financial Officer & Member of Executive Board Dr. Malte Greune Ph.D. Chief Operating Officer, Member of Management Board & MD Dr. Myriam Mendila M.D. Chief Scientific Officer, Head of R&D, MD & Member of the Management Board Dr. Ulrike Gnad-Vogt M.D., Ph.D. Senior Vice President & Area Head of Oncology Mr. Thaminda Ramanayake Chief Business Officer & Member of Executive Board Dr. Alexander Zehnder M.B.A., M.D. Chief Executive Officer, MD & Member of Management Board Dr. Sarah Fakih Vice President Corporate Communications & Investor Relations Slavica Stevanovic-Heck Head of Human Resources Dr. Patrick Baumhof Senior Vice President of Technology