image
Healthcare - Biotechnology - NASDAQ - US
$ 10.07
13.3 %
$ 26.2 M
Market Cap
-4.99
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Jan, 18, 2025.

The intrinsic value of one XCUR stock under the worst case scenario is HIDDEN Compared to the current market price of 10.1 USD, Exicure, Inc. is HIDDEN

This DCF valuation model was last updated on Jan, 18, 2025.

The intrinsic value of one XCUR stock under the base case scenario is HIDDEN Compared to the current market price of 10.1 USD, Exicure, Inc. is HIDDEN

This DCF valuation model was last updated on Jan, 18, 2025.

The intrinsic value of one XCUR stock under the best case scenario is HIDDEN Compared to the current market price of 10.1 USD, Exicure, Inc. is HIDDEN

2. FUNDAMENTAL ANALYSIS
FINANCIALS
0 REVENUE
0.00%
-15 M OPERATING INCOME
-719.01%
-16.9 M NET INCOME
-555.07%
-10.4 M OPERATING CASH FLOW
70.95%
-1.08 M INVESTING CASH FLOW
-22.96%
3.67 M FINANCING CASH FLOW
218.33%
0 REVENUE
0.00%
-1.43 M OPERATING INCOME
-16.11%
-1.09 M NET INCOME
-81.83%
-449 K OPERATING CASH FLOW
61.49%
0 INVESTING CASH FLOW
0.00%
0 FINANCING CASH FLOW
0.00%
Balance Sheet Exicure, Inc.
image
Current Assets 2.02 M
Cash & Short-Term Investments 816 K
Receivables 250 K
Other Current Assets 958 K
Non-Current Assets 9.56 M
Long-Term Investments 0
PP&E 6.57 M
Other Non-Current Assets 2.98 M
Current Liabilities 2.51 M
Accounts Payable 1.63 M
Short-Term Debt 626 K
Other Current Liabilities 253 K
Non-Current Liabilities 6.04 M
Long-Term Debt 6.04 M
Other Non-Current Liabilities 0
EFFICIENCY
Earnings Waterfall Exicure, Inc.
image
Revenue 0
Cost Of Revenue 1.42 M
Gross Profit -1.42 M
Operating Expenses 13.6 M
Operating Income -15 M
Other Expenses 1.92 M
Net Income -16.9 M
RATIOS
0.00% GROSS MARGIN
0.00%
0.00% OPERATING MARGIN
0.00%
0.00% NET MARGIN
0.00%
-558.03% ROE
-558.03%
-146.06% ROA
-146.06%
-494.75% ROIC
-494.75%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis Exicure, Inc.
image
Net Income -16.9 M
Depreciation & Amortization 1.38 M
Capital Expenditures 0
Stock-Based Compensation 1.35 M
Change in Working Capital 914 K
Others 2.56 M
Free Cash Flow -10.4 M
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets Exicure, Inc.
image
XCUR has no price targets from Wall Street.
4. DIVIDEND ANALYSIS
5. COMPETITION
6. Ownership
Insider Ownership Exicure, Inc.
image
Sold
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
4.49 M USD 1
Bought
0 USD 0
0-3 MONTHS
712 K USD 1
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
Date Value Insider Amount Avg Price
4 months ago
Sep 12, 2024
Bought 712 K USD
DGP Co., Ltd.
10 percent owner
+ 237223
3 USD
10 months ago
Feb 29, 2024
Sell 4.49 M USD
DGP Co., Ltd.
10 percent owner
- 3400000
1.32 USD
2 years ago
Dec 15, 2022
Bought 5.44 M USD
CBI USA, Inc.
Director
+ 3400000
1.6 USD
2 years ago
May 19, 2022
Bought 285 K USD
Muralidhar Bali
director:
+ 1472126
0.1937 USD
3 years ago
Dec 21, 2021
Sell 303 K USD
Gates Frontier, LLC
10 percent owner
- 1268619
0.239 USD
3 years ago
Aug 27, 2021
Bought 13.8 K USD
Papadimas Elias D.
Chief Accounting Officer
+ 10000
1.38 USD
4 years ago
Jun 12, 2020
Sell 28.9 K USD
AURASENSE LLC
10 percent owner
- 10195
2.83 USD
4 years ago
Jun 12, 2020
Sell 28.9 K USD
Mirkin Chad A.
director, 10 percent owner:
- 10195
2.83 USD
4 years ago
Mar 13, 2020
Bought 353 K USD
WALT DAVID R
Director
+ 291066
1.2123 USD
4 years ago
Mar 12, 2020
Bought 25.6 K USD
SNYDER DAVID S
Chief Financial Officer
+ 18248
1.4024 USD
4 years ago
Mar 12, 2020
Bought 21.8 K USD
Mirkin Chad A.
director, 10 percent owner:
+ 15000
1.45 USD
5 years ago
Dec 19, 2019
Bought 2 M USD
Muralidhar Bali
Director
+ 727000
2.75 USD
5 years ago
Aug 02, 2019
Bought 50 K USD
Mirkin Chad A.
director, 10 percent owner:
+ 25000
2 USD
5 years ago
Aug 02, 2019
Bought 500 K USD
Venkatesan Jay
Director
+ 250000
2 USD
5 years ago
Aug 02, 2019
Bought 2 M USD
WALT DAVID R
Director
+ 1000000
2 USD
5 years ago
Mar 22, 2019
Bought 1.15 K USD
Mirkin Chad A.
director, 10 percent owner:
+ 500
2.3 USD
5 years ago
Mar 21, 2019
Bought 2.43 K USD
Mirkin Chad A.
director, 10 percent owner:
+ 1000
2.43 USD
5 years ago
Mar 19, 2019
Bought 16.8 K USD
Giljohann David A
Chief Executive Officer
+ 7000
2.4 USD
5 years ago
Mar 18, 2019
Bought 2.4 K USD
Mirkin Chad A.
director, 10 percent owner:
+ 1000
2.4 USD
5 years ago
Mar 13, 2019
Bought 5.5 K USD
Mirkin Chad A.
director, 10 percent owner:
+ 2200
2.5 USD
7 years ago
Sep 26, 2017
Bought 805 K USD
WALT DAVID R
Director
+ 268333
3 USD
7 years ago
Sep 26, 2017
Bought 50 K USD
Giljohann David A
Chief Executive Officer
+ 16666
3 USD
7 years ago
Sep 26, 2017
Bought 200 K USD
Venkatesan Jay
Director
+ 66666
3 USD
7 years ago
Sep 26, 2017
Bought 500 K USD
Tompkins Mark N.
+ 166667
3 USD
7 years ago
Jun 15, 2017
Bought 875 USD
Tompkins Mark N.
director, 10 percent owner:
+ 35000
0.025 USD
7 years ago
Jun 15, 2017
Sell 875 USD
Jacobs Ian Seth
President, Secretary, CEO, CFO
- 35000
0.025 USD
7. News
Exicure, Inc. Partners with GPCR Therapeutics to Fuel New Growth in Biotech CHICAGO--(BUSINESS WIRE)--Exicure, Inc. Partners with GPCR Therapeutics Inc. to Fuel New Growth in Biotech. businesswire.com - 3 weeks ago
CORRECTING and REPLACING Exicure, Inc. Announces Shareholders Approve the $8.7 Million Equity Financing and Reports Executive Management and Board Changes CHICAGO--(BUSINESS WIRE)--Exicure, Inc. Announces Shareholders Approve the $8.7 Million Equity Financing and Reports Executive Management and Board Changes. businesswire.com - 4 weeks ago
Exicure, Inc. Announces Shareholders Approve the $8.7 Million Equity Financing and Reports Executive Management and Board Changes CHICAGO--(BUSINESS WIRE)--Exicure, Inc. Announces Shareholders Approve the $8.7 Million Equity Financing and Reports Executive Management and Board Changes. businesswire.com - 4 weeks ago
Exicure, Inc. Enters into Purchase Agreements for $1.3 Million and $8.7 Million Equity Financing and Reports Third Quarter 2024 Financial Results CHICAGO--(BUSINESS WIRE)--Exicure, Inc. Enters into Purchase Agreements for $1.3 Million and $8.7 Million Equity Financing and Reports Third Quarter 2024 Financial Results. businesswire.com - 2 months ago
Exicure, Inc. Receives Extension from Nasdaq Hearings Panel CHICAGO--(BUSINESS WIRE)--Exicure, Inc. (“Exicure” or the “Company”) (Nasdaq: XCUR), announced today that on September 17, 2024, the Company received notice that the Nasdaq Hearings Panel (“Panel”) granted an extension to continue the Company's listing subject to the Company evidencing compliance with all applicable criteria for continued listing on The Nasdaq Capital Market by November 14, 2024. The Company is diligently working to timely satisfy the terms of the Panel's requests and to ensure. businesswire.com - 4 months ago
Exicure, Inc. Announces 1-for-5 Reverse Stock Split CHICAGO--(BUSINESS WIRE)--Exicure, Inc. (Nasdaq: XCUR, “the Company”) today announced that it will effect a 1-for-5 reverse stock split of its outstanding shares of common stock (the “Reverse Stock Split”). The Company expects that the Reverse Stock Split will become effective at 5:00 pm on Tuesday, August 27, 2024, and its common stock will begin trading on a split-adjusted basis at the open of trading on Wednesday, August 28, 2024 under the new CUSIP number 30205M 309. Exicure's common stock. businesswire.com - 4 months ago
Exicure, Inc. Recruits Head of Corporate Development and Bioinformatics CHICAGO--(BUSINESS WIRE)--Exicure, Inc. Recruits Head of Corporate Development and Bioinformatics. businesswire.com - 5 months ago
Exicure, Inc. Receives Positive Listing Determination from Nasdaq CHICAGO--(BUSINESS WIRE)--Exicure, Inc. Receives Positive Listing Determination from Nasdaq. businesswire.com - 5 months ago
Why Is Exicure (XCUR) Stock Down 27% Today? Exicure (NASDAQ: XCUR ) stock is dropping on Monday after the prior early-stage pharmaceutical company's shares underwent a rally on Friday. That rally resulted in shares of XCUR stock rising 76% higher during normal trading hours. investorplace.com - 5 months ago
Exicure, Inc. Reports First Quarter 2024 Financial Results CHICAGO--(BUSINESS WIRE)--Exicure, Inc. (Nasdaq: XCUR, the “Company”), has historically been an early-stage biotechnology company focused on developing nucleic acid therapies targeting ribonucleic acid against validated targets. In September 2022, the Company announced a significant reduction in force, suspension of preclinical activities and halting of all research and development, and that the Company was exploring strategic alternatives to maximize stockholder value. First Quarter 2024 Finan. businesswire.com - 7 months ago
Exicure, Inc. Reports Full Year 2023 Financial Results CHICAGO--(BUSINESS WIRE)--Exicure, Inc. Reports Full Year 2023 Financial Results. businesswire.com - 7 months ago
Exicure, Inc. Received Nasdaq Notice of a Delisting Determination CHICAGO--(BUSINESS WIRE)--Exicure, Inc. (“Exicure” or the “Company”) (Nasdaq: XCUR), announced today it received notice of a delisting determination (the “Staff Delisting Determination”) from the Listing Qualifications Department of The Nasdaq Stock Market LLC (“Nasdaq”). The Staff Delisting Determination notified the Company that since it has not yet filed its Form 10-K for the year ended December 31, 2023 (the “Form 10-K”) per Nasdaq Listing Rule 5250(c)(1) (the “Rule”) by Nasdaq's extended d. businesswire.com - 7 months ago
8. Profile Summary

Exicure, Inc. XCUR

image
COUNTRY US
INDUSTRY Biotechnology
MARKET CAP $ 26.2 M
Dividend Yield 0.00%
Description Exicure, Inc., a biotechnology company, develops therapies for neurological disorders and hair loss based on its proprietary spherical nucleic acid (SNA) technology. Its lead program candidate includes SCN9A that is in preclinical studies for neuropathic and chronic pain. The company has a collaboration, option, and license agreement with AbbVie Inc. to develop SNA-based treatments for hair loss disorders; and collaboration agreement with Ipsen S.A. to research, develop, and commercialize novel spherical nucleic acids for Huntington's disease and Angelman syndrome. Exicure, Inc. was founded in 2011 and is headquartered in Chicago, Illinois.
Contact 2430 North Halsted Street, Chicago, IL, 60614 https://www.exicuretx.com
IPO Date May 22, 2018
Employees 5
Officers Ms. Jiyoung Hwang Chief Financial Officer, Secretary & Director Mr. Joshua Miller Chief Accounting Officer Mr. Paul Kang Chief Executive Officer, President & Director