image
Healthcare - Biotechnology - NASDAQ - US
$ 0.45
-6.83 %
$ 28 M
Market Cap
-0.44
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Jun, 6, 2025.

The intrinsic value of one PASG stock under the worst case scenario is HIDDEN Compared to the current market price of 0.45 USD, Passage Bio, Inc. is HIDDEN

This DCF valuation model was last updated on Jun, 6, 2025.

The intrinsic value of one PASG stock under the base case scenario is HIDDEN Compared to the current market price of 0.45 USD, Passage Bio, Inc. is HIDDEN

This DCF valuation model was last updated on Jun, 6, 2025.

The intrinsic value of one PASG stock under the best case scenario is HIDDEN Compared to the current market price of 0.45 USD, Passage Bio, Inc. is HIDDEN

2. FUNDAMENTAL ANALYSIS

Price Chart PASG

image
$0.9$0.9$0.8$0.8$0.7$0.7$0.6$0.6$0.5$0.5$0.4$0.4$0.3$0.3$0.2$0.215 Dec15 DecJan '25Jan '2515 Jan15 JanFeb '25Feb '2515 Feb15 FebMar '25Mar '2515 Mar15 MarApr '25Apr '2515 Apr15 AprMay '25May '2515 May15 MayJun '25Jun '25
FINANCIALS
0 REVENUE
0.00%
-70.4 M OPERATING INCOME
35.05%
-64.8 M NET INCOME
36.54%
-48 M OPERATING CASH FLOW
38.73%
54.9 M INVESTING CASH FLOW
-15.77%
8.87 M FINANCING CASH FLOW
6473.33%
0 REVENUE
0.00%
-16.5 M OPERATING INCOME
-15.34%
-15.4 M NET INCOME
-21.06%
-13.8 M OPERATING CASH FLOW
-63.99%
39.6 M INVESTING CASH FLOW
189.74%
0 FINANCING CASH FLOW
0.00%
Balance Sheet Passage Bio, Inc.
image
Current Assets 78.8 M
Cash & Short-Term Investments 76.8 M
Receivables 0
Other Current Assets 2.06 M
Non-Current Assets 23.6 M
Long-Term Investments 0
PP&E 23.1 M
Other Non-Current Assets 463 K
74.95 %22.59 %Total Assets$102.4m
Current Liabilities 19.4 M
Accounts Payable 742 K
Short-Term Debt 3.69 M
Other Current Liabilities 14.9 M
Non-Current Liabilities 21.8 M
Long-Term Debt 21.8 M
Other Non-Current Liabilities 0
8.96 %36.29 %52.95 %Total Liabilities$41.2m
EFFICIENCY
Earnings Waterfall Passage Bio, Inc.
image
Revenue 0
Cost Of Revenue 3.08 M
Gross Profit 0
Operating Expenses 65.2 M
Operating Income -70.4 M
Other Expenses -5.63 M
Net Income -64.8 M
00(10m)(10m)(20m)(20m)(30m)(30m)(40m)(40m)(50m)(50m)(60m)(60m)(70m)(70m)(80m)(80m)0(3m)0(65m)(70m)6m(65m)RevenueRevenueCost Of RevenueCost Of RevenueGross ProfitGross ProfitOperating ExpensesOperating ExpensesOperating IncomeOperating IncomeOther ExpensesOther ExpensesNet IncomeNet Income
RATIOS
0.00% GROSS MARGIN
0.00%
0.00% OPERATING MARGIN
0.00%
0.00% NET MARGIN
0.00%
-105.72% ROE
-105.72%
-63.24% ROA
-63.24%
-81.16% ROIC
-81.16%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis Passage Bio, Inc.
image
00(20m)(20m)(40m)(40m)(60m)(60m)(80m)(80m)(100m)(100m)(120m)(120m)(140m)(140m)(160m)(160m)20192019202020202021202120222022202320232024202420252025
Net Income -64.8 M
Depreciation & Amortization 3.08 M
Capital Expenditures -34 K
Stock-Based Compensation 5.82 M
Change in Working Capital 4.2 M
Others 8.47 M
Free Cash Flow -48 M
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets Passage Bio, Inc.
image
PASG has no price targets from Wall Street.
4. DIVIDEND ANALYSIS
5. COMPETITION
slide 2 of 4
6. Ownership
Insider Ownership Passage Bio, Inc.
image
Sold
0-3 MONTHS
128 K USD 1
3-6 MONTHS
385 K USD 2
6-9 MONTHS
304 K USD 1
9-12 MONTHS
0 USD 0
Bought
0 USD 0
0-3 MONTHS
241 K USD 1
3-6 MONTHS
285 K USD 1
6-9 MONTHS
0 USD 0
9-12 MONTHS
7. News
Passage Bio Reports First Quarter 2025 Financial Results and Provides Recent Business Highlights Treated first FTD-GRN patient with Dose 2 PBFT02 and enrolled second patient; several additional patients being evaluated for trial eligibility Announced presentation of process development data of a high productivity, suspension-based manufacturing process for PBFT02 at American Society of Gene and Cell Therapy (ASGCT) 28 th Annual Meeting Cash runway into 1Q 2027 PHILADELPHIA, May 13, 2025 (GLOBE NEWSWIRE) -- Passage Bio, Inc. (Nasdaq: PASG), a clinical stage genetic medicines company focused on improving the lives of patients with neurodegenerative diseases, today reported financial results for the first quarter ended March 31, 2025, and provided recent business highlights. “We made steady progress in executing against our core operational objectives this quarter as we focus on the enrollment of FTD-GRN and FTD-C9orf72 patients in our ongoing global Phase 1/2 upliFT-D trial of PBFT02,” said Will Chou, M.D. globenewswire.com - 1 month ago
Passage Bio (PASG) Upgraded to Buy: Here's What You Should Know Passage Bio (PASG) might move higher on growing optimism about its earnings prospects, which is reflected by its upgrade to a Zacks Rank #2 (Buy). zacks.com - 3 months ago
Passage Bio Reports Fourth Quarter and Full Year 2024 Financial Results and Provides Recent Business Highlights Interim data from Dose 1 PBFT02 demonstrated durable, elevated CSF PGRN and early evidence of reduction in plasma NfL levels, a disease progression biomarker, as compared to published natural history Enrolled first FTD-GRN patient to be treated with Dose 2 PBFT02, 50% lower than Dose 1 Expect to report 12-month data from Dose 1 and interim safety and biomarker data from Dose 2 in 2H 2025; plan to seek regulatory feedback on FTD-GRN pivotal trial design in 1H 2026 Extended cash runway into 1Q 2027 PHILADELPHIA, March 04, 2025 (GLOBE NEWSWIRE) -- Passage Bio, Inc. (Nasdaq: PASG), a clinical stage genetic medicines company focused on improving the lives of patients with neurodegenerative diseases, today reported financial results for the fourth quarter and year ended December 31, 2024, and provided recent business highlights. “We are pleased to report strong performance in 2024 as we meaningfully advanced our PBFT02 program, delivering promising data in FTD-GRN patients showing robust, durable progranulin expression and early evidence of improvement in a disease progression biomarker. globenewswire.com - 3 months ago
Passage Bio to Participate in Upcoming Investor Conferences PHILADELPHIA, Feb. 26, 2025 (GLOBE NEWSWIRE) -- Passage Bio, Inc. (NASDAQ: PASG), a clinical stage genetic medicines company focused on improving the lives of patients with neurodegenerative diseases, today announced management will participate in the following upcoming investor conferences: globenewswire.com - 3 months ago
Passage Bio Announces Interim Data from upliFT-D Study in FTD-GRN and Provides Business Updates PBFT02 demonstrated durable, elevated CSF PGRN levels and early evidence of reduction in plasma NfL levels, a disease progression biomarker, compared to published natural history data globenewswire.com - 5 months ago
Passage Bio assumed with an Outperform at Wedbush Wedbush assumed coverage of Passage Bio with an Outperform rating and price target of $4, up from $3. Market sentiment may be different from the days when an extensive gene therapy pipeline of four programs and additional options to license IND-enabling research from UPenn supported Passage's upsized IPO, but the current valuation looks to be a "deep discount" compared to the potential that PBFT02 for frontotemporal dementia can achieve, the analyst tells investors. https://thefly.com - 6 months ago
Passage Bio to Present at Guggenheim Securities Healthcare Innovation Conference PHILADELPHIA , Nov. 06, 2024 (GLOBE NEWSWIRE) -- Passage Bio, Inc. (NASDAQ: PASG), a clinical stage genetic medicines company focused on improving the lives of patients with neurodegenerative diseases, today announced that Will Chou, M.D., president and chief executive officer, will present at Guggenheim Securities Healthcare Innovation Conference on Wednesday, November 13, 2024 at 2:30 p.m. ET. globenewswire.com - 7 months ago
Passage Bio Presents Preclinical and Interim Clinical Data for PBFT02 in FTD-GRN at the European Society of Gene & Cell Therapy (ESGCT) 31st Annual Conference Preclinical data demonstrated that an AAV1 vector achieved superior human progranulin levels in the CSF as compared to AAV5 and AAVhu68 (an AAV9 variant) globenewswire.com - 7 months ago
Passage Bio to Present at Chardan's 8th Annual Genetic Medicines Conference PHILADELPHIA, Sept. 23, 2024 (GLOBE NEWSWIRE) -- Passage Bio, Inc. (NASDAQ: PASG), a clinical stage genetic medicines company focused on improving the lives of patients with neurodegenerative diseases, today announced that Will Chou, M.D., president and chief executive officer, will present at Chardan's 8th Annual Genetic Medicines Conference on Tuesday, October 1, 2024 at 8:30 a.m. ET. globenewswire.com - 8 months ago
Passage Bio Welcomes Tom Kassberg to Board of Directors PHILADELPHIA, Sept. 10, 2024 (GLOBE NEWSWIRE) -- Passage Bio, Inc. (Nasdaq: PASG), a clinical stage genetic medicines company focused on improving the lives of patients with neurodegenerative diseases, today announced the appointment of Tom Kassberg to the Board of Directors and his appointment to the Audit Committee. Mr. Kassberg is currently Chief Business Officer and Executive Vice President at Ultragenyx, a biopharmaceutical company committed to bringing novel therapies to patients for the treatment of serious rare and ultrarare genetic diseases. globenewswire.com - 9 months ago
Passage Bio to Present at H.C. Wainwright 26th Annual Global Investment Conference PHILADELPHIA, Aug. 30, 2024 (GLOBE NEWSWIRE) -- Passage Bio, Inc. (NASDAQ: PASG), a clinical stage genetic medicines company focused on improving the lives of patients with neurodegenerative diseases, today announced that Will Chou, M.D., president and chief executive officer, will present at the H.C. Wainwright 26th Annual Global Investment Conference on Monday, September 9, 2024 at 7:00 a.m. ET. globenewswire.com - 9 months ago
Passage Bio Reports Second Quarter 2024 Financial Results and Provides Recent Business Highlights Enrolled first FTD-GRN patient in Cohort 2 in upliFT-D trial Plan to present updated safety and biomarker data from Cohort 1 FTD-GRN patients treated with PBFT02 at 14th International Conference on Frontotemporal Dementias (ISFTD2024) in September 2024 Achieved alignment with Food and Drug Administration (FDA) on the company's proposed clinical development plans to expand the upliFT-D trial to assess PBFT02 in FTD patients with C9orf72 gene mutations Completed out-licensing of pediatric lysosomal storage disease programs to GEMMA Biotherapeutics Strong balance sheet to support continued execution, with cash runway to fund operations extended to the end of Q2 2026 PHILADELPHIA, Aug. 08, 2024 (GLOBE NEWSWIRE) -- Passage Bio, Inc. (Nasdaq: PASG), a clinical stage genetic medicines company focused on improving the lives of patients with neurodegenerative diseases, today reported financial results for the second quarter ended June 30, 2024 and provided recent business highlights. “This has been a pivotal quarter for our company, marked by significant momentum in our upliFT-D trial, increased clarity around our strategy to expand PBFT02 into additional adult neurodegenerative indications, and out-licensing of our pediatric lysosomal storage disorder programs,” said Will Chou, M.D. globenewswire.com - 10 months ago
8. Profile Summary

Passage Bio, Inc. PASG

image
COUNTRY US
INDUSTRY Biotechnology
MARKET CAP $ 28 M
Dividend Yield 0.00%
Description Passage Bio, Inc., a genetic medicines company, develops transformative therapies for central nervous system diseases. It develops PBGM01, which utilizes a proprietary, AAVhu68 capsid to deliver to the brain and peripheral tissues a functional GLB1 gene encoding lysosomal acid beta-galactosidase for infantile GM1; PBFT02, which utilizes an AAV1 capsid to deliver to the brain a functional granulin (GRN) and gene encoding progranulin (PGRN) for the treatment of FTD-GRN; and PBKR03, which utilizes a proprietary, AAVhu68 capsid to deliver to the brain and peripheral tissues a functional GALC gene encoding the hydrolytic enzyme galactosylceramidase for infantile Krabbe disease. The company also develops PBML04 for the treatment of metachromatic leukodystrophy; PBAL05 for the treatment of amyotrophic lateral sclerosis; and PBCM06 for the treatment of Charcot-Marie-Tooth Type 2A. Passage Bio, Inc. has a strategic research collaboration with the Trustees of the University of Pennsylvania's Gene Therapy Program; and collaboration agreement, and a development services and clinical supply agreement with Catalent Maryland, Inc. The company was incorporated in 2017 and is headquartered in Philadelphia, Pennsylvania.
Contact One Commerce Square, Philadelphia, PA, 19103 https://www.passagebio.com
IPO Date Feb. 28, 2020
Employees 60
Officers Ms. Kathleen Borthwick Senior Vice President, Chief Financial Officer, Principal Financial Officer & Principal Accounting Officer Dr. William Chou M.D. President, Chief Executive Officer & Director Dr. Sue Browne Ph.D. Chief Scientific Officer Eden Fucci Senior Vice President of Technical Operations Mr. Stuart M. Henderson Chief Business Officer Dr. Karl Whitney Ph.D. Senior Vice President of Global Regulatory Affairs Mr. Edgar B. Cale Esq., J.D. General Counsel & Company Secretary