image
Healthcare - Biotechnology - NASDAQ - US
$ 0.81
-1.08 %
$ 107 M
Market Cap
-0.25
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Apr, 22, 2025.

The intrinsic value of one RAPT stock under the worst case scenario is HIDDEN Compared to the current market price of 0.81 USD, RAPT Therapeutics, Inc. is HIDDEN

This DCF valuation model was last updated on Apr, 22, 2025.

The intrinsic value of one RAPT stock under the base case scenario is HIDDEN Compared to the current market price of 0.81 USD, RAPT Therapeutics, Inc. is HIDDEN

This DCF valuation model was last updated on Apr, 22, 2025.

The intrinsic value of one RAPT stock under the best case scenario is HIDDEN Compared to the current market price of 0.81 USD, RAPT Therapeutics, Inc. is HIDDEN

2. FUNDAMENTAL ANALYSIS

Price Chart RAPT

image
$3.5$3.5$3.0$3.0$2.5$2.5$2.0$2.0$1.5$1.5$1.0$1.0$0.5$0.5Nov '24Nov '2415 Nov15 NovDec '24Dec '2415 Dec15 DecJan '25Jan '2515 Jan15 JanFeb '25Feb '2515 Feb15 FebMar '25Mar '2515 Mar15 MarApr '25Apr '2515 Apr15 Apr
FINANCIALS
0 REVENUE
0.00%
-136 M OPERATING INCOME
-7.11%
-130 M NET INCOME
-11.19%
-83.3 M OPERATING CASH FLOW
14.17%
52.7 M INVESTING CASH FLOW
-49.39%
153 M FINANCING CASH FLOW
10463.37%
0 REVENUE
0.00%
-54.5 M OPERATING INCOME
-175.24%
-53.2 M NET INCOME
-188.89%
-10.4 M OPERATING CASH FLOW
40.77%
-843 K INVESTING CASH FLOW
-4.57%
143 M FINANCING CASH FLOW
0.00%
Balance Sheet RAPT Therapeutics, Inc.
image
Current Assets 235 M
Cash & Short-Term Investments 231 M
Receivables 0
Other Current Assets 4.18 M
Non-Current Assets 5.09 M
Long-Term Investments 0
PP&E 4.7 M
Other Non-Current Assets 389 K
96.14 %Total Assets$240.3m
Current Liabilities 48.4 M
Accounts Payable 1.28 M
Short-Term Debt 2.42 M
Other Current Liabilities 44.7 M
Non-Current Liabilities 2.07 M
Long-Term Debt 2.07 M
Other Non-Current Liabilities 0
4.80 %88.56 %4.11 %Total Liabilities$50.4m
EFFICIENCY
Earnings Waterfall RAPT Therapeutics, Inc.
image
Revenue 0
Cost Of Revenue 0
Gross Profit 0
Operating Expenses 136 M
Operating Income -136 M
Other Expenses -6.24 M
Net Income -130 M
00(20m)(20m)(40m)(40m)(60m)(60m)(80m)(80m)(100m)(100m)(120m)(120m)(140m)(140m)000(136m)(136m)6m(130m)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%
-68.38% ROE
-68.38%
-54.04% ROA
-54.04%
-70.01% ROIC
-70.01%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis RAPT Therapeutics, Inc.
image
00(10m)(10m)(20m)(20m)(30m)(30m)(40m)(40m)(50m)(50m)(60m)(60m)(70m)(70m)(80m)(80m)(90m)(90m)(100m)(100m)2018201820192019202020202021202120222022202320232024202420252025
Net Income -130 M
Depreciation & Amortization 1.2 M
Capital Expenditures -122 K
Stock-Based Compensation 19.9 M
Change in Working Capital 25.9 M
Others 33.9 M
Free Cash Flow -83.4 M
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets RAPT Therapeutics, Inc.
image
Wall Street analysts predict an average 1-year price target for RAPT of $20.6 , with forecasts ranging from a low of $2 to a high of $55 .
RAPT Lowest Price Target Wall Street Target
2 USD 146.91%
RAPT Average Price Target Wall Street Target
20.6 USD 2439.68%
RAPT Highest Price Target Wall Street Target
55 USD 6690.12%
Price
Max Price Target
Min Price Target
Average Price Target
60605050404030302020101000Jun '24Jun '24Jul '24Jul '24Aug '24Aug '24Oct '24Oct '24Nov '24Nov '2420252025Feb '25Feb '25Apr '25Apr '25Jun '25Jun '25Jul '25Jul '25Aug '25Aug '25Oct '25Oct '25Nov '25Nov '2520262026Feb '26Feb '26Apr '26Apr '26
4. DIVIDEND ANALYSIS
5. COMPETITION
slide 2 of 20
6. Ownership
Insider Ownership RAPT Therapeutics, Inc.
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
RAPT Therapeutics Deepens Expertise in Allergic Diseases with Appointment of Jessica Savage, M.D., M.H.S., as Vice President, Clinical Development SOUTH SAN FRANCISCO, Calif., April 15, 2025 (GLOBE NEWSWIRE) -- RAPT Therapeutics, Inc. (Nasdaq: RAPT), a clinical-stage, immunology-based biopharmaceutical company focused on discovering, developing and commercializing novel therapies for patients living with inflammatory and immunological diseases, today announced the appointment of Jessica Savage, M.D. globenewswire.com - 2 weeks ago
RAPT Therapeutics to Participate in Upcoming Investor Conferences SOUTH SAN FRANCISCO, Calif., March 07, 2025 (GLOBE NEWSWIRE) -- RAPT Therapeutics, Inc. (Nasdaq: RAPT), a clinical-stage, immunology-based biopharmaceutical company focused on discovering, developing and commercializing novel therapies for patients living with inflammatory and immunological diseases, today announced that members of the RAPT management team will participate in the following investor conferences in March: globenewswire.com - 1 month ago
RAPT Therapeutics Reports Fourth Quarter and Full Year 2024 Financial Results SOUTH SAN FRANCISCO, Calif., March 06, 2025 (GLOBE NEWSWIRE) -- RAPT Therapeutics, Inc. (Nasdaq: RAPT) (“RAPT” or the “Company”) is a clinical-stage immunology-based biopharmaceutical company focused on discovering, developing and commercializing novel therapies for patients living with inflammatory and immunological diseases, today reported financial results for the fourth quarter and year ended December 31, 2024. globenewswire.com - 1 month ago
All You Need to Know About Rapt Therapeutics (RAPT) Rating Upgrade to Buy Rapt Therapeutics (RAPT) might move higher on growing optimism about its earnings prospects, which is reflected by its upgrade to a Zacks Rank #2 (Buy). zacks.com - 2 months ago
RAPT Therapeutics to Present at the 43rd Annual J.P. Morgan Healthcare Conference SOUTH SAN FRANCISCO, Calif., Jan. 09, 2025 (GLOBE NEWSWIRE) -- RAPT Therapeutics, Inc. (Nasdaq: RAPT), a clinical-stage, immunology-based biopharmaceutical company focused on discovering, developing and commercializing novel therapies for patients with inflammatory and immunological diseases, today announced that Brian Wong, M.D., Ph.D., President and Chief Executive Officer, will present a company overview at the 43rd Annual J.P. Morgan Healthcare Conference on Thursday, January 16, 2025 at 9:00 a.m. Pacific Time. globenewswire.com - 3 months ago
RAPT Therapeutics Names Lori Lyons-Williams Chair of the Company's Board of Directors SOUTH SAN FRANCISCO, Calif., Jan. 06, 2025 (GLOBE NEWSWIRE) -- RAPT Therapeutics, Inc. (Nasdaq: RAPT), a clinical-stage, immunology-based biopharmaceutical company focused on discovering, developing and commercializing novel therapies for patients with inflammatory and immunological diseases, today announced the appointment of Lori Lyons-Williams as chair of its board of directors, succeeding William Rieflin, who stepped down from the board effective January 3, 2025. Mr. Rieflin will remain as a consultant for the company. globenewswire.com - 3 months ago
RAPT Therapeutics Announces $150 Million Private Placement SOUTH SAN FRANCISCO, Calif., Dec. 23, 2024 (GLOBE NEWSWIRE) -- RAPT Therapeutics, Inc. (Nasdaq: RAPT), a clinical-stage, immunology-based therapeutics company focused on discovering, developing and commercializing novel therapies for patients with significant unmet needs in inflammatory diseases, today announced that it has entered into a securities purchase agreement with a group of accredited investors for the private placement of (i) 100,000,000 shares of common stock at a purchase price of $0.85 per share and (ii) to certain investors, in lieu of shares of common stock, pre-funded warrants to purchase up to 76,452,000 shares of common stock at a price per pre-funded warrant of $0.8499, for gross proceeds of approximately $150.0 million. The private placement is expected to close on or about December 27, 2024, subject to the satisfaction of customary closing conditions. The pre-funded warrants will have an exercise price of $0.0001 per share of common stock, be immediately exercisable and remain exercisable until exercised in full. globenewswire.com - 4 months ago
Rapt Therapeutics Stock Plummets, Terminates Asthma Trial Due To Patient's Liver Injury On Monday, Rapt Therapeutics, Inc. RAPT stock is trading lower after the company announced it was terminating its zelnecirnon (RPT193) program. benzinga.com - 5 months ago
Down -15.94% in 4 Weeks, Here's Why Rapt Therapeutics (RAPT) Looks Ripe for a Turnaround Rapt Therapeutics (RAPT) is technically in oversold territory now, so the heavy selling pressure might have exhausted. This along with strong agreement among Wall Street analysts in raising earnings estimates could lead to a trend reversal for the stock. zacks.com - 10 months ago
Rapt Therapeutics (RAPT) Loses -47.08% in 4 Weeks, Here's Why a Trend Reversal May be Around the Corner Rapt Therapeutics (RAPT) is technically in oversold territory now, so the heavy selling pressure might have exhausted. This along with strong agreement among Wall Street analysts in raising earnings estimates could lead to a trend reversal for the stock. zacks.com - 11 months ago
RAPT Therapeutics: Dip Following FDA Clinical Hold Creates Asymmetric Opportunity RAPT Therapeutics' lead candidate, zelnecirnon, is in phase 2 for atopic dermatitis and asthma with very promising ph1b results in atopic dermatitis and potential expansion in multiple indications. Liver failure in a single patient with a complex medical history resulted in a clinical hold by the FDA, leaving RAPT no choice but to unblind both ongoing ph2 studies. The probability that zelnecirnon caused the hepatic failure is low considering alternative explanations and no prior preclinical/clinical evidence of liver toxicity. seekingalpha.com - 11 months ago
Here's Why Rapt Therapeutics (RAPT) is Poised for a Turnaround After Losing -52.88% in 4 Weeks The heavy selling pressure might have exhausted for Rapt Therapeutics (RAPT) as it is technically in oversold territory now. In addition to this technical measure, strong agreement among Wall Street analysts in revising earnings estimates higher indicates that the stock is ripe for a trend reversal. zacks.com - 11 months ago
8. Profile Summary

RAPT Therapeutics, Inc. RAPT

image
COUNTRY US
INDUSTRY Biotechnology
MARKET CAP $ 107 M
Dividend Yield 0.00%
Description RAPT Therapeutics, Inc., a clinical-stage immunology-based biopharmaceutical company, focuses on discovering, developing, and commercializing oral small molecule therapies for patients with unmet needs in oncology and inflammatory diseases. Its lead inflammation drug candidate is RPT193, a C-C motif chemokine receptor 4 (CCR4) antagonist that selectively inhibit the migration of type 2 T helper cells into inflamed tissues. The company's lead oncology drug candidate is FLX475, an oral small molecule CCR4 antagonist that is in the Phase 1/2 clinical trial to investigate as a monotherapy and in combination with pembrolizumab in patients with advanced cancer. It also focuses on the development of hematopoietic progenitor kinase 1 inhibitor. The company was formerly known as FLX Bio, Inc. and changed its name to RAPT Therapeutics, Inc. in May 2019. RAPT Therapeutics, Inc. was incorporated in 2015 and is headquartered in South San Francisco, California.
Contact 561 Eccles Avenue, South San Francisco, CA, 94080 https://www.rapt.com
IPO Date Oct. 31, 2019
Employees 68
Officers Dr. Brian Russell Wong M.D., Ph.D. Chief Executive Officer, President & Director Dr. Paul Kassner Ph.D. Senior Vice President of Biology Steve Young Ph.D. Vice President of Technology Mr. Michael Listgarten General Counsel Dr. William Ho M.D., Ph.D. Chief Medical Officer Dr. Nipun Davar MBA, Ph.D. Senior Vice President of Technical Operations Ms. Gwen R. Carscadden Chief Human Resources Officer Ms. Jennifer Nicholson Senior Vice President of Regulatory Affairs & Quality Assurance Mr. Rodney K. B. Young Chief Financial Officer, Principal Accounting Officer & Secretary Dr. Dirk G. Brockstedt Ph.D. Chief Scientific Officer