image
Healthcare - Biotechnology - NASDAQ - US
$ 5.8
2.11 %
$ 2.47 B
Market Cap
-3.15
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Aug, 5, 2025.

The intrinsic value of one RXRX stock under the worst case scenario is HIDDEN Compared to the current market price of 5.8 USD, Recursion Pharmaceuticals, Inc. is HIDDEN

This DCF valuation model was last updated on Aug, 5, 2025.

The intrinsic value of one RXRX stock under the base case scenario is HIDDEN Compared to the current market price of 5.8 USD, Recursion Pharmaceuticals, Inc. is HIDDEN

This DCF valuation model was last updated on Aug, 5, 2025.

The intrinsic value of one RXRX stock under the best case scenario is HIDDEN Compared to the current market price of 5.8 USD, Recursion Pharmaceuticals, Inc. is HIDDEN

2. FUNDAMENTAL ANALYSIS

Price Chart RXRX

image
$11.0$11.0$10.0$10.0$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$3.015 Feb15 FebMar '25Mar '2515 Mar15 MarApr '25Apr '2515 Apr15 AprMay '25May '2515 May15 MayJun '25Jun '2515 Jun15 JunJul '25Jul '2515 Jul15 JulAug '25Aug '25
FINANCIALS
58.8 M REVENUE
32.00%
-479 M OPERATING INCOME
-36.83%
-464 M NET INCOME
-41.33%
-359 M OPERATING CASH FLOW
-24.81%
260 M INVESTING CASH FLOW
2642.62%
304 M FINANCING CASH FLOW
117.02%
14.7 M REVENUE
226.87%
-191 M OPERATING INCOME
-4.14%
-202 M NET INCOME
-13.18%
-132 M OPERATING CASH FLOW
-14.32%
-7.27 M INVESTING CASH FLOW
-2.64%
40.5 M FINANCING CASH FLOW
280.93%
Balance Sheet Recursion Pharmaceuticals, Inc.
image
Current Assets 714 M
Cash & Short-Term Investments 594 M
Receivables 49.2 M
Other Current Assets 70.8 M
Non-Current Assets 734 M
Long-Term Investments 0
PP&E 233 M
Other Non-Current Assets 501 M
41.03 %3.39 %4.88 %16.10 %34.59 %Total Assets$1.4b
Current Liabilities 187 M
Accounts Payable 21.6 M
Short-Term Debt 22.2 M
Other Current Liabilities 144 M
Non-Current Liabilities 226 M
Long-Term Debt 19 M
Other Non-Current Liabilities 207 M
5.22 %5.37 %34.71 %4.60 %50.10 %Total Liabilities$413.8m
EFFICIENCY
Earnings Waterfall Recursion Pharmaceuticals, Inc.
image
Revenue 58.8 M
Cost Of Revenue 45.2 M
Gross Profit 13.6 M
Operating Expenses 493 M
Operating Income -479 M
Other Expenses -15.3 M
Net Income -464 M
100m100m00(100m)(100m)(200m)(200m)(300m)(300m)(400m)(400m)(500m)(500m)59m(45m)14m(493m)(479m)15m(464m)RevenueRevenueCost Of RevenueCost Of RevenueGross ProfitGross ProfitOperating ExpensesOperating ExpensesOperating IncomeOperating IncomeOther ExpensesOther ExpensesNet IncomeNet Income
RATIOS
23.12% GROSS MARGIN
23.12%
-814.09% OPERATING MARGIN
-814.09%
-788.02% NET MARGIN
-788.02%
-44.81% ROE
-44.81%
-32.01% ROA
-32.01%
-37.23% ROIC
-37.23%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis Recursion Pharmaceuticals, Inc.
image
00(50m)(50m)(100m)(100m)(150m)(150m)(200m)(200m)(250m)(250m)(300m)(300m)(350m)(350m)(400m)(400m)202020202021202120222022202320232024202420252025
Net Income -464 M
Depreciation & Amortization 36.5 M
Capital Expenditures -13.7 M
Stock-Based Compensation 81.7 M
Change in Working Capital 0
Others -52.1 M
Free Cash Flow -373 M
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets Recursion Pharmaceuticals, Inc.
image
Wall Street analysts predict an average 1-year price target for RXRX of $8.75 , with forecasts ranging from a low of $6 to a high of $12 .
RXRX Lowest Price Target Wall Street Target
6 USD 3.45%
RXRX Average Price Target Wall Street Target
8.75 USD 50.86%
RXRX Highest Price Target Wall Street Target
12 USD 106.90%
Price
Max Price Target
Min Price Target
Average Price Target
12121111101099887766554433Sep '24Sep '24Nov '24Nov '2420252025Feb '25Feb '25Apr '25Apr '25Jun '25Jun '25Jul '25Jul '25Aug '25Aug '25Oct '25Oct '25Nov '25Nov '2520262026Feb '26Feb '26Apr '26Apr '26Jun '26Jun '26Jul '26Jul '26
4. DIVIDEND ANALYSIS
5. COMPETITION
slide 2 of 6
6. Ownership
Insider Ownership Recursion Pharmaceuticals, Inc.
image
Sold
0-3 MONTHS
0 USD 0
3-6 MONTHS
1.41 M USD 1
6-9 MONTHS
1.19 M USD 3
9-12 MONTHS
2.06 M USD 4
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
Recursion Reports Second Quarter 2025 Financial Results and Provides Business Update Company shares partnership and clinical updates including $7 million Sanofi milestone and more information on patient populations for REC-1245 (RBM39) and REC-617 (CDK7) Company shares partnership and clinical updates including $7 million Sanofi milestone and more information on patient populations for REC-1245 (RBM39) and REC-617 (CDK7) globenewswire.com - 1 day ago
2 Beaten-Down Stocks With Incredible Upside Potential Recent history has, once again, demonstrated that relatively small biotech companies can see their shares soar significantly on positive developments. Summit Therapeutics' stock is up by more than 2,000% over the past three years, and Abivax, a France-based drugmaker, is up by more than 800% this year following strong clinical data. fool.com - 3 days ago
Recursion Pharmaceuticals (RXRX) Registers a Bigger Fall Than the Market: Important Facts to Note Recursion Pharmaceuticals (RXRX) closed the most recent trading day at $5.81, moving 2.35% from the previous trading session. zacks.com - 1 week ago
Why Recursion Pharmaceuticals (RXRX) Dipped More Than Broader Market Today In the latest trading session, Recursion Pharmaceuticals (RXRX) closed at $5.95, marking a -5.71% move from the previous day. zacks.com - 1 week ago
Recursion to Report Second Quarter 2025 Business Updates and Financial Results on August 5th Salt Lake City, UT, July 29, 2025 (GLOBE NEWSWIRE) -- Recursion (Nasdaq: RXRX), a leading clinical stage TechBio company decoding biology to radically improve lives, announced today it will provide business updates and report its second quarter 2025 financial results on Tuesday, August 5, 2025, before the open of the financial markets. Recursion will host a (L)earnings Call on August 5, 2025 at 8:00 am ET / 6:00 am MT / 1:00 pm BST. globenewswire.com - 1 week ago
Why Recursion Pharmaceuticals Stock Got Mashed on Monday Clinical-stage biotech Recursion Pharmaceuticals' (RXRX -2.85%) stock took it on the chin in the first trading day of the week. Monday saw investors back out of the company's shares, leaving them with an almost 3% decline at market close. fool.com - 1 week ago
Tempus AI (TEM) vs. Recursion (RXRX): Which AI Biotech Stock Is Better? Tempus AI and Recursion Pharmaceuticals are fine ways to play the AI revolution from the health angle. 247wallst.com - 1 week ago
The Median Retirement Savings for American Households Is $87,000. Here Are 3 Incredible Stocks to Buy Now and Hold for Decades. Are Americans saving enough money to fund a comfortable retirement? Probably not. fool.com - 1 week ago
How Palantir, Tempus, Nvidia-Backed Recursion Are Disrupting Big Pharma Imagine you stepped into the dimly lit hospital meeting room to pitch a new cancer‑diagnostic deal. You flick through slides powered by Palantir Technologies Inc.'s PLTR Foundry platform, showcasing data transparency and precision that would make legacy pharma pipelines look prehistoric. benzinga.com - 1 week ago
RXRX vs. RLAY: Which Precision Biotech Stock is a Better Bet Now? Recursion Pharmaceuticals and Relay Therapeutics both leverage their respective AI drug discovery platforms to potentially develop novel therapeutic candidates. zacks.com - 1 week ago
Recursion Pharmaceuticals (RXRX) Stock Drops Despite Market Gains: Important Facts to Note Recursion Pharmaceuticals (RXRX) concluded the recent trading session at $6.43, signifying a -1.68% move from its prior day's close. zacks.com - 2 weeks ago
Can Recent Pipeline Expansion Efforts Offset RXRX's Earlier Losses? Recursion Pharmaceuticals bets on REC-4881, cancer candidates and new hypophosphatasia therapy to rebuild momentum after key drug cuts rattled investors. zacks.com - 2 weeks ago
8. Profile Summary

Recursion Pharmaceuticals, Inc. RXRX

image
COUNTRY US
INDUSTRY Biotechnology
MARKET CAP $ 2.47 B
Dividend Yield 0.00%
Description Recursion Pharmaceuticals, Inc. operates as a clinical-stage biotechnology company, engages in the decoding biology by integrating technological innovations across biology, chemistry, automation, data science, and engineering to industrialize drug discovery. The company develops REC-994, which is in Phase IIa clinical trial to treat cerebral cavernous malformation; REC-2282 for the treatment of neurofibromatosis type 2; REC-4881 to treat familial adenomatous polyposis; and REC-3599, which is in Phase I clinical trial to treat GM2 gangliosidosis. Its preclinical stage product includes REC-3964 to treat Clostridium difficile colitis; REC-64917 for the treat of neural or systemic inflammation; REC-65029 to treat HRD-negative ovarian cancer; REC-648918 to enhance anti-tumor immune; REC-2029 for the treatment of wnt-mutant hepatocellular carcinoma; REC-14221 to treat solid and hematological malignancies; and REC-64151 for the treatment of immune checkpoint resistance in KRAS/STK11 mutant non-small cell lung cancer. The company has collaboration and agreement with Bayer AG; the University of Utah Research Foundation; Ohio State Innovation Foundation; Chromaderm, Inc.; and Takeda Pharmaceutical Company Limited. Recursion Pharmaceuticals, Inc. was incorporated in 2013 and is headquartered in Salt Lake City, Utah.
Contact 41 South Rio Grande Street, Salt Lake City, UT, 84101 https://www.recursion.com
IPO Date April 16, 2021
Employees 800
Officers Mr. Ben R. Taylor Chief Financial Officer & President of Recursion UK Kevin Leggat Vice President of Finance & Accounting Dr. David J. Mauro M.D., Ph.D. Chief Medical Officer Mr. Benjamin Mabey M.S. Chief Technology Officer Dr. Christopher C. Gibson Ph.D. Co-Founder, Chief Executive Officer & Director Dr. Najat Khan Ph.D. Chief R&D Officer, Chief Commercial Officer and Director Dr. David Hallett Ph.D. Chief Scientific Officer Mr. Nathan Hatfield J.D., M.B.A. Chief Legal Officer & General Counsel Ms. Erica Fox Chief People and Impact Officer Ms. Kristen Rushton M.B.A. Chief Operating Officer