image
Healthcare - Biotechnology - NASDAQ - US
$ 4.78
4.14 %
$ 424 M
Market Cap
-2.03
P/E
1. INTRINSIC VALUE

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

The intrinsic value of one VERV stock under the worst case scenario is HIDDEN Compared to the current market price of 4.78 USD, Verve Therapeutics, Inc. is HIDDEN

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

The intrinsic value of one VERV stock under the base case scenario is HIDDEN Compared to the current market price of 4.78 USD, Verve Therapeutics, Inc. is HIDDEN

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

The intrinsic value of one VERV stock under the best case scenario is HIDDEN Compared to the current market price of 4.78 USD, Verve Therapeutics, Inc. is HIDDEN

2. FUNDAMENTAL ANALYSIS

Price Chart VERV

image
$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$3.0Nov '24Nov '24Dec '24Dec '2420252025Feb '25Feb '25Mar '25Mar '25Apr '25Apr '25
FINANCIALS
32.3 M REVENUE
174.98%
-229 M OPERATING INCOME
-2.48%
-199 M NET INCOME
0.68%
-158 M OPERATING CASH FLOW
-5.45%
74.9 M INVESTING CASH FLOW
170.41%
49.2 M FINANCING CASH FLOW
-76.86%
13.1 M REVENUE
90.53%
-56.1 M OPERATING INCOME
1.48%
-50 M NET INCOME
0.20%
-40.8 M OPERATING CASH FLOW
-3.13%
29.5 M INVESTING CASH FLOW
-47.99%
25.2 M FINANCING CASH FLOW
179542.86%
Balance Sheet Verve Therapeutics, Inc.
image
Current Assets 543 M
Cash & Short-Term Investments 524 M
Receivables 3.26 M
Other Current Assets 15.2 M
Non-Current Assets 105 M
Long-Term Investments 0
PP&E 96.7 M
Other Non-Current Assets 7.92 M
80.98 %14.94 %Total Assets$647.4m
Current Liabilities 42.9 M
Accounts Payable 4.52 M
Short-Term Debt 10.4 M
Other Current Liabilities 27.9 M
Non-Current Liabilities 111 M
Long-Term Debt 59.5 M
Other Non-Current Liabilities 51.5 M
2.94 %6.78 %18.15 %38.66 %33.47 %Total Liabilities$154.0m
EFFICIENCY
Earnings Waterfall Verve Therapeutics, Inc.
image
Revenue 32.3 M
Cost Of Revenue 0
Gross Profit 32.3 M
Operating Expenses 261 M
Operating Income -229 M
Other Expenses -30 M
Net Income -199 M
50m50m00(50m)(50m)(100m)(100m)(150m)(150m)(200m)(200m)(250m)(250m)32m032m(261m)(229m)30m(199m)RevenueRevenueCost Of RevenueCost Of RevenueGross ProfitGross ProfitOperating ExpensesOperating ExpensesOperating IncomeOperating IncomeOther ExpensesOther ExpensesNet IncomeNet Income
RATIOS
100.00% GROSS MARGIN
100.00%
-707.23% OPERATING MARGIN
-707.23%
-614.59% NET MARGIN
-614.59%
-40.27% ROE
-40.27%
-30.69% ROA
-30.69%
-37.25% ROIC
-37.25%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis Verve Therapeutics, Inc.
image
00(20m)(20m)(40m)(40m)(60m)(60m)(80m)(80m)(100m)(100m)(120m)(120m)(140m)(140m)(160m)(160m)(180m)(180m)202020202021202120222022202320232024202420252025
Net Income -199 M
Depreciation & Amortization 0
Capital Expenditures -3.74 M
Stock-Based Compensation 43.3 M
Change in Working Capital -2.26 M
Others -3.05 M
Free Cash Flow -161 M
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets Verve Therapeutics, Inc.
image
Wall Street analysts predict an average 1-year price target for VERV of $16.8 , with forecasts ranging from a low of $13 to a high of $30 .
VERV Lowest Price Target Wall Street Target
13 USD 171.97%
VERV Average Price Target Wall Street Target
16.8 USD 252.16%
VERV Highest Price Target Wall Street Target
30 USD 527.62%
Price
Max Price Target
Min Price Target
Average Price Target
303025252020151510105500May '24May '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 11
6. Ownership
Insider Ownership Verve Therapeutics, Inc.
image
Sold
0-3 MONTHS
99.8 K USD 6
3-6 MONTHS
3.13 K USD 1
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
476 K USD 1
9-12 MONTHS
7. News
Verve Therapeutics Announces Inducement Grants under Nasdaq Listing Rule 5635(c)(4) BOSTON, April 04, 2025 (GLOBE NEWSWIRE) -- Verve Therapeutics, a clinical-stage company developing a new class of genetic medicines for cardiovascular disease, today announced that on March 31, 2025, the company granted equity awards to three new employees, pursuant to the company's 2024 Inducement Stock Incentive Plan, as an inducement material to each new employee entering into employment with the company in accordance with Nasdaq Listing Rule 5635(c)(4). globenewswire.com - 4 weeks ago
Verve Therapeutics Announces Clearance of Investigational New Drug Application by the U.S. FDA for VERVE-102, an Investigational Gene Editing Medicine Designed to Durably Lower Cholesterol After a Single Dose BOSTON, March 24, 2025 (GLOBE NEWSWIRE) -- Verve Therapeutics, a clinical-stage company developing a new class of genetic medicines for cardiovascular disease, today announced the clearance of its Investigational New Drug (IND) application by the U.S. Food and Drug Administration (FDA) for VERVE-102 for the treatment of patients living with heterozygous familial hypercholesterolemia (HeFH) and/or premature coronary artery disease (CAD). VERVE-102 is a novel, investigational in vivo base editing medicine designed to be a single-course treatment that inactivates the PCSK9 gene in the liver to durably lower blood low-density lipoprotein cholesterol (LDL-C). globenewswire.com - 1 month ago
Verve Therapeutics Announces Inducement Grants under Nasdaq Listing Rule 5635(c)(4) BOSTON, March 03, 2025 (GLOBE NEWSWIRE) -- Verve Therapeutics, a clinical-stage company developing a new class of genetic medicines for cardiovascular disease, today announced that on February 28, 2025, the company granted equity awards to four new employees, pursuant to the company's 2024 Inducement Stock Incentive Plan, as an inducement material to each new employee entering into employment with the company in accordance with Nasdaq Listing Rule 5635(c)(4). globenewswire.com - 2 months ago
Verve Therapeutics (VERV) Reports Q4 Loss, Tops Revenue Estimates Verve Therapeutics (VERV) came out with a quarterly loss of $0.58 per share versus the Zacks Consensus Estimate of a loss of $0.72. This compares to loss of $0.69 per share a year ago. zacks.com - 2 months ago
Verve Therapeutics Announces Pipeline Progress and Reports Fourth Quarter and Full Year 2024 Financial Results Initial data from the Heart-2 Phase 1b clinical trial of VERVE-102 targeting PCSK9 expected in the second quarter of 2025, with final dose escalation data in the second half of 2025 globenewswire.com - 2 months ago
Verve Therapeutics Announces Inducement Grants under Nasdaq Listing Rule 5635(c)(4) BOSTON, Feb. 03, 2025 (GLOBE NEWSWIRE) -- Verve Therapeutics, a clinical-stage company developing a new class of genetic medicines for cardiovascular disease, today announced that on January 31, 2025, the company granted equity awards to eight new employees, pursuant to the company's 2024 Inducement Stock Incentive Plan, as an inducement material to each new employee entering into employment with the company in accordance with Nasdaq Listing Rule 5635(c)(4). globenewswire.com - 2 months ago
Kuehn Law Encourages Investors of Verve Therapeutics, Inc. to Contact Law Firm NEW YORK , Jan. 31, 2025 /PRNewswire/ -- Kuehn Law, PLLC, a shareholder litigation law firm, is investigating whether certain officers and directors of Verve Therapeutics, Inc. (NASDAQ: VERV) breached their fiduciary duties to shareholders.  The investigation concerns potential self-dealing. prnewswire.com - 3 months ago
Verve Therapeutics to Participate in the Guggenheim Securities SMID Cap Biotech Conference BOSTON, Jan. 29, 2025 (GLOBE NEWSWIRE) -- Verve Therapeutics, a clinical-stage company developing a new class of genetic medicines for cardiovascular disease, today announced that Sekar Kathiresan, M.D., co-founder and chief executive officer, will participate in a fireside chat at the Guggenheim Securities SMID Cap Biotech Conference on Wednesday, February 5, 2025 at 9 a.m. ET in New York. globenewswire.com - 3 months ago
Bronstein, Gewirtz & Grossman, LLC Announces an Investigation Against Verve Therapeutics, Inc. (VERV) and Encourages Shareholders to Learn More About the Investigation NEW YORK CITY, NY / ACCESS Newswire / January 26, 2025 / Bronstein, Gewirtz & Grossman, LLC is investigating potential claims on behalf of purchasers of Verve Therapeutics, Inc. ("Verve" or "the Company") (NASDAQ:VERV). Investors who purchased Verve securities prior to August 9, 2022, and continue to hold to the present, are encouraged to obtain additional information and assist the investigation by visiting the firm's site: bgandg.com/VERV. accessnewswire.com - 3 months ago
Verve Therapeutics (VERV) Moves 18.7% Higher: Will This Strength Last? Verve Therapeutics (VERV) witnessed a jump in share price last session on above-average trading volume. The latest trend in earnings estimate revisions for the stock doesn't suggest further strength down the road. zacks.com - 3 months ago
Verve Therapeutics, Inc. (VERV) Investigation: Bronstein, Gewirtz & Grossman, LLC Encourages Investors to Contact the Firm to Learn More About the Investigation NEW YORK CITY, NY / ACCESS Newswire / January 22, 2025 / Bronstein, Gewirtz & Grossman, LLC is investigating potential claims on behalf of purchasers of Verve Therapeutics, Inc. ("Verve" or "the Company") (NASDAQ:VERV). Investors who purchased Verve securities prior to August 9, 2022, and continue to hold to the present, are encouraged to obtain additional information and assist the investigation by visiting the firm's site: bgandg.com/VERV. accessnewswire.com - 3 months ago
Bronstein, Gewirtz & Grossman, LLC Encourages Verve Therapeutics, Inc. (VERV) Shareholders to Inquire about Securities Investigation NEW YORK CITY, NY / ACCESS Newswire / January 19, 2025 / Bronstein, Gewirtz & Grossman, LLC is investigating potential claims on behalf of purchasers of Verve Therapeutics, Inc. ("Verve" or "the Company") (NASDAQ:VERV). Investors who purchased Verve securities prior to August 9, 2022, and continue to hold to the present, are encouraged to obtain additional information and assist the investigation by visiting the firm's site: bgandg.com/VERV. accessnewswire.com - 3 months ago
8. Profile Summary

Verve Therapeutics, Inc. VERV

image
COUNTRY US
INDUSTRY Biotechnology
MARKET CAP $ 424 M
Dividend Yield 0.00%
Description Verve Therapeutics, Inc., a genetic medicines company, engages in developing gene editing medicines for patients to treat cardiovascular diseases. Its lead product candidate is VERVE-101, a single-course gene editing treatment that permanently turns off the PCSK9 gene in the liver. The company also engages in the development of ANGPTL3 program to permanently turn off the ANGPTL3 gene in the liver. It has a collaboration and license agreement with Beam Therapeutics Inc.; a development and option agreement with Acuitas Therapeutics, Inc.; and a Cas9 license agreement with The Broad Institute and the President and Fellows of Harvard College. The company was formerly known as Endcadia, Inc. and changed its name to Verve Therapeutics, Inc. in January 2019. Verve Therapeutics, Inc. was incorporated in 2018 and is headquartered in Cambridge, Massachusetts.
Contact 500 Technology Square, Cambridge, MA, 02139 https://www.vervetx.com
IPO Date June 17, 2021
Employees 274
Officers Dr. Burt A. Adelman M.D. Co-Founder & Independent Chairman of the Board Mr. Andrew D. Ashe J.D. President, Chief Operating Officer & General Counsel Dr. Troy Lister Ph.D. Chief Scientific Officer Ms. Allison Dorval CPA Chief Financial Officer & Principal Accounting Officer Dr. Anthony Philippakis M.D., Ph.D. Co-Founder & Scientific Advisory Board Member Mr. Issi Rozen M.B.A. Co-Founder & Strategic Advisor Dr. Barry S. Ticho FACC, M.D., Ph.D. Co-Founder Dr. Kiran Musunuru M.D., M.P.H., Ph.D. Co-Founder Dr. J. Keith Joung M.D., Ph.D. Co-Founder Dr. Sekar Kathiresan M.D. Co-Founder, Chief Executive Officer & Director