image
Healthcare - Biotechnology - NASDAQ - US
$ 0.5437
-4.13 %
$ 67.9 M
Market Cap
-0.32
P/E
1. INTRINSIC VALUE

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

The intrinsic value of one VOR stock under the worst case scenario is HIDDEN Compared to the current market price of 0.544 USD, Vor Biopharma Inc. is HIDDEN

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

The intrinsic value of one VOR stock under the base case scenario is HIDDEN Compared to the current market price of 0.544 USD, Vor Biopharma Inc. is HIDDEN

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

The intrinsic value of one VOR stock under the best case scenario is HIDDEN Compared to the current market price of 0.544 USD, Vor Biopharma Inc. is HIDDEN

2. FUNDAMENTAL ANALYSIS

Price Chart VOR

image
$1.8$1.8$1.6$1.6$1.4$1.4$1.2$1.2$1.0$1.0$0.8$0.8$0.6$0.6$0.4$0.415 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
0 REVENUE
0.00%
-121 M OPERATING INCOME
3.85%
-117 M NET INCOME
0.81%
-99.7 M OPERATING CASH FLOW
0.63%
96.9 M INVESTING CASH FLOW
36.40%
53.4 M FINANCING CASH FLOW
1717.29%
0 REVENUE
0.00%
-31.3 M OPERATING INCOME
-9.81%
-30.7 M NET INCOME
-11.44%
-24.1 M OPERATING CASH FLOW
-3.34%
-72 K INVESTING CASH FLOW
-111.76%
53.3 M FINANCING CASH FLOW
129865.85%
Balance Sheet Vor Biopharma Inc.
image
Current Assets 96.5 M
Cash & Short-Term Investments 91.9 M
Receivables 0
Other Current Assets 4.58 M
Non-Current Assets 46.4 M
Long-Term Investments 0
PP&E 41.6 M
Other Non-Current Assets 4.8 M
64.33 %3.21 %29.10 %3.36 %Total Assets$142.9m
Current Liabilities 18.6 M
Accounts Payable 1.5 M
Short-Term Debt 4.22 M
Other Current Liabilities 12.9 M
Non-Current Liabilities 27.6 M
Long-Term Debt 27.6 M
Other Non-Current Liabilities 0
3.26 %9.12 %27.89 %59.74 %Total Liabilities$46.2m
EFFICIENCY
Earnings Waterfall Vor Biopharma Inc.
image
Revenue 0
Cost Of Revenue 0
Gross Profit 0
Operating Expenses 121 M
Operating Income -121 M
Other Expenses -4.27 M
Net Income -117 M
00(20m)(20m)(40m)(40m)(60m)(60m)(80m)(80m)(100m)(100m)(120m)(120m)(140m)(140m)000(121m)(121m)4m(117m)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%
-120.95% ROE
-120.95%
-81.82% ROA
-81.82%
-94.31% ROIC
-94.31%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis Vor Biopharma Inc.
image
00(20m)(20m)(40m)(40m)(60m)(60m)(80m)(80m)(100m)(100m)(120m)(120m)20192019202020202021202120222022202320232024202420252025
Net Income -117 M
Depreciation & Amortization 3.53 M
Capital Expenditures -229 K
Stock-Based Compensation 9.85 M
Change in Working Capital 5 K
Others 3.88 M
Free Cash Flow -99.9 M
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets Vor Biopharma Inc.
image
VOR has no price targets from Wall Street.
4. DIVIDEND ANALYSIS
5. COMPETITION
slide 2 of 18
6. Ownership
Insider Ownership Vor Biopharma Inc.
image
Sold
0-3 MONTHS
6.66 K USD 1
3-6 MONTHS
12.9 K USD 1
6-9 MONTHS
0 USD 0
9-12 MONTHS
20.4 K USD 1
Bought
0 USD 0
0-3 MONTHS
79.6 M USD 1
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
7. News
Vor Bio Reports Fourth Quarter and Full Year 2024 Financial Results and Provides Company Update VCAR33 clinical data update planned for first half of 2025 and trem-cel + Mylotarg clinical data update planned for second half of 2025 Anticipate initiation of the first trem-cel+VCAR33 Treatment System clinical trial in second half of 2025 $55.6 million private placement completed in December 2024 CAMBRIDGE, Mass., March 20, 2025 (GLOBE NEWSWIRE) -- Vor Bio (Nasdaq: VOR), a clinical-stage cell and genome engineering company, today reported financial results for the three-month period and full year ended December 31, 2024, and provided a business update. globenewswire.com - 1 month ago
Vor Bio Presents Novel Research Highlighting Opportunities and Challenges Facing Institutions Enrolling Patients in Cell and Gene Therapy Trials Clinical trial complexity, logistical challenges associated with treatments, and resource constraints at trial sites cited as top factors that delay enrollment into cell and gene therapy (CGT) clinical trials Despite the increased time required to obtain informed consent, 100% of those surveyed continue to offer patients these innovative investigational treatment options CAMBRIDGE, Mass., Feb. 13, 2025 (GLOBE NEWSWIRE) -- Vor Bio (Nasdaq: VOR), a clinical-stage cell and genome engineering company, today presented novel research evaluating the patient experience and barriers to enrollment and participation in cell and gene therapy (CGT) trials. globenewswire.com - 2 months ago
Vor Bio to Participate in the Oppenheimer's 35th Annual Healthcare Life Sciences Conference CAMBRIDGE, Mass., Feb. 03, 2025 (GLOBE NEWSWIRE) -- Vor Bio (Nasdaq: VOR), a clinical-stage cell and genome engineering company, today announced that it will participate in a fireside chat and host virtual 1x1 investor meetings at the Oppenheimer's 35th Annual Healthcare Life Sciences Conference. globenewswire.com - 2 months ago
Vor Biopharma Inc. (VOR)'s Technical Outlook is Bright After Key Golden Cross Vor Biopharma Inc. (VOR) is looking like an interesting pick from a technical perspective, as the company reached a key level of support. Recently, VOR's 50-day simple moving average crossed above its 200-day simple moving average, known as a "golden cross. zacks.com - 2 months ago
Vor Bio Appoints Life Sciences and Technology Investor and Entrepreneur, Mr. Erez Kalir to its Board of Directors CAMBRIDGE, Mass., Jan. 08, 2025 (GLOBE NEWSWIRE) -- Vor Bio (Nasdaq: VOR), a clinical-stage cell and genome engineering company, today announced the appointment of Mr. Erez Kalir to its Board of Directors. The appointment represents a new seat on Vor Bio's Board of Directors, which has been created in connection with the recent private investment in public equity financing (PIPE) which was led by Reid Hoffman. Mr. Kalir will serve as the director designee of Reprogrammed Interchange, LLC, Mr. Hoffman's investment fund. globenewswire.com - 3 months ago
Vor Bio Announces $55.6 Million Private Placement Intend to announce updated clinical data from Phase 1/2 VBP301 trial of VCAR33 ALLO in the first half of 2025 and updated clinical data from Phase 1/2a VBP101 trial of trem-cel in combination with Mylotarg in the second half of 2025 globenewswire.com - 3 months ago
Vor Bio Provides Clinical Update Further Validating Approach of Using Shielded Transplants to Deliver Targeted Therapies; Receives Supportive Feedback from FDA Regarding Registrational Trial Design CAMBRIDGE, Mass., Dec. 09, 2024 (GLOBE NEWSWIRE) -- Vor Bio (Nasdaq: VOR), a clinical-stage cell and genome engineering company, today announced updated clinical data from its ongoing Phase 1/2 VBP101 study of patients with relapsed/refractory AML receiving trem-cel followed by Mylotarg™. The data, which was presented in a poster at the American Society of Hematology (ASH) Annual Meeting on Sunday, December 8th, demonstrated durable engraftment, shielding from Mylotarg on-target toxicity, a broadened Mylotarg therapeutic window, and early evidence of improved relapse free survival compared to published high-risk AML comparators. globenewswire.com - 4 months ago
Vor Bio price target lowered to $8 from $10 at Oppenheimer Oppenheimer analyst Matthew Biegler lowered the firm's price target on Vor Bio to $8 from $10 and keeps an Outperform rating on the shares following the Q3 report. The firm cites updated spending estimates based on guidance from management for the target. It acknowledges Vor's "financial overhang," but still views the company as a "deeply discounted innovator in the biotech sector." https://thefly.com - 5 months ago
Vor Bio Appoints Seasoned Healthcare Institutional Investor, Han Choi, M.D., LL.M., as Chief Financial Officer CAMBRIDGE, Mass., Sept. 30, 2024 (GLOBE NEWSWIRE) -- Vor Bio (Nasdaq: VOR), a clinical-stage cell and genome engineering company, today announced the appointment of Han Choi, M.D., LL.M., as its new Chief Financial Officer, effective immediately. Dr. Choi will join the Vor Bio leadership team and will report directly to the company's President and Chief Executive Officer, Dr. Robert Ang. globenewswire.com - 6 months ago
What's Going On With Penny Stock Blood Cancer-Focused Vor Biopharma On Friday? Thursday, Vor Biopharma Inc. VOR announced new clinical data from its ongoing Phase 1/2 VBP101 study of patients with relapsed/refractory acute myeloid leukemia (AML) receiving trem-cel followed by Mylotarg. benzinga.com - 7 months ago
New Clinical Data Validates Vor Bio's Approach of Using Shielded Transplants to Deliver Targeted Therapies CAMBRIDGE, Mass., Sept. 05, 2024 (GLOBE NEWSWIRE) -- Vor Bio (Nasdaq: VOR), a clinical-stage cell and genome engineering company, today announced new clinical data from its ongoing Phase 1/2 VBP101 study of patients with relapsed/refractory AML receiving trem-cel followed by Mylotarg™. The data demonstrated reliable engraftment, shielding from Mylotarg on-target toxicity, a broadened Mylotarg therapeutic window, and early evidence of patient benefit. globenewswire.com - 7 months ago
Vor Bio to Participate in Upcoming Investor Conferences CAMBRIDGE, Mass., Aug. 28, 2024 (GLOBE NEWSWIRE) -- Vor Bio (Nasdaq: VOR), a clinical-stage cell and genome engineering company, today announced that it will participate in the following upcoming investor conferences: globenewswire.com - 7 months ago
8. Profile Summary

Vor Biopharma Inc. VOR

image
COUNTRY US
INDUSTRY Biotechnology
MARKET CAP $ 67.9 M
Dividend Yield 0.00%
Description Vor Biopharma, Inc., a clinical-stage company, develops engineered hematopoietic stem cell (eHSC) therapies for cancer patients. It is developing VOR33, an eHSC product candidate that is in phase 1/2 to treat acute myeloid leukemia (AML) and other hematological malignancies. The company's VOR33 eHSCs lacks CD33, a protein that is expressed by AML blood cancer cells. The company's eHSCs targeted therapies, such as CAR-Ts, bispecific antibodies, and antibody-drug conjugates provide treatment for blood cancers. Vor Biopharma, Inc. has a collaboration agreement with Akron BioProducts to develop and manufacture cGMP nucleases. The company was incorporated in 2015 and is headquartered in Cambridge, Massachusetts.
Contact 100 Cambridgepark Drive, Cambridge, MA, 02140 https://www.vorbio.com
IPO Date Feb. 5, 2021
Employees 159
Officers Ms. Tania Philipp Chief People Officer Mr. Samir Vattompadam M.S. Senior Vice President of Portfolio Strategy & Program Management Dr. Robert Ang M.B.A., M.D., MBBS President, Chief Executive Officer & Director Dr. Eyal C. Attar M.D. Chief Medical Officer Dr. Han Choi M.D. Chief Financial Officer Dr. Tirtha Chakraborty Ph.D. Chief Scientific Officer & Head of Technical Operations Dr. Siddhartha Mukherjee DPHIL, M.D., Ph.D. Scientific Founder & Chairman of Scientific Advisory Board Mr. David Phillips M.B.A. Senior Vice President & Head of Quality Ms. Amy Quinlan Interim Principal Accounting Officer