CAPR Chart
About

Capricor Therapeutics, Inc., a clinical-stage biotechnology company, engages in the development of transformative cell and exosome-based therapeutics for treating duchenne muscular dystrophy (DMD) and other diseases with unmet medical needs in the United States. Its lead product candidate is the Deramiocel, an allogeneic cardiosphere-derived cells, which is in phase 3 clinical trial for the treatment of DMD. The company also develops Exosome protein-based vaccine, which is in preclinical trial to treat SARS-CoV-2; StealthX Exosome Platform, and exosome platform program consists of engineered exosomes for vaccine and therapeutic development and is in preclinical trial. In addition, it engages in developing StealthX, an engineered exosome-based vaccine candidate, under phase 1 clinical study for a range of therapeutic applications, including targeted RNA, protein, and small molecule therapeutics to treat or prevent a variety of diseases; and CAP-2003, and allogeneic cardiosphere-derived cells-exosomes, which is in preclinical trial to treat DMD. It has license agreement with Johns Hopkins University, University of Rome License, and Cedars-Sinai Medical Center to develop and commercialize licensed products and licensed services under the licensed patent rights in all fields and a nonexclusive right to the know-how; Cell Line License Agreement with Life Technologies for the development of exosomes platform. The company was founded in 2005 and is headquartered in San Diego, California.

Fundamentals
Scroll to Statements
Sector Healthcare Industry Biotechnology Market Cap 1.54B
Enterprise Value 1.19B Income -81.99M Sales 11.13M
Book/sh 1.83 Cash/sh 2.16 Dividend Yield —
Payout 0.00% Employees 160 IPO —
P/E — Forward P/E 186.89 PEG —
P/S 138.31 P/B 15.43 P/C —
EV/EBITDA -14.04 EV/Sales 107.09 Quick Ratio 3.50
Current Ratio 3.59 Debt/Eq 17.34 LT Debt/Eq —
EPS (ttm) -1.75 EPS next Y 0.15 EPS Growth —
Revenue Growth — Earnings 2026-03-19 ROA -49.39%
ROE -107.79% ROIC — Gross Margin 0.00%
Oper. Margin -7.79% Profit Margin 0.00% Shs Outstand 54.40M
Shs Float 40.83M Short Float 11.97% Short Ratio 4.34
Short Interest — 52W High 40.37 52W Low 4.30
Beta 0.40 Avg Volume 2.78M Volume 196.01K
Target Price $50.80 Recom None Prev Close $27.91
Price $28.30 Change 1.40%
Valuation Models

Price estimates from analyst targets and simple models.

1. Analyst consensus
$50.80
Mean price target
2. Current target
$27.91
Latest analyst target
3. DCF / Fair value
$-12.34
Simplified: (Free Cash Flow ÷ Shares) × 18 (P/FCF multiple). Not a …
Ratings
Current target
$27.91
Low
$41.00
High
$62.00
Mean
$50.80

Latest analyst rating changes

Date Action Analyst Rating Change Price Target
2025-12-15 reit B. Riley Securities Buy → Buy $50
2025-12-10 reit Piper Sandler Overweight → Overweight $45
2025-12-08 main Oppenheimer Outperform → Outperform $54
2025-12-04 main Maxim Group Buy → Buy $50
2025-12-03 main HC Wainwright & Co. Buy → Buy $60
2025-11-12 main Roth Capital Buy → Buy $13
2025-09-25 reit HC Wainwright & Co. Buy → Buy $24
2025-09-11 reit HC Wainwright & Co. Buy → Buy $24
2025-07-14 main Roth Capital Buy → Buy $12
2025-07-11 main HC Wainwright & Co. Buy → Buy $24
2025-06-26 init B. Riley Securities — → Buy $21
2025-06-25 main Jones Trading Buy → Buy $29
2025-06-24 reit HC Wainwright & Co. Buy → Buy $77
2025-06-23 main Oppenheimer Outperform → Outperform $22
2025-06-17 reit Roth Capital Buy → Buy $31
2025-06-13 reit HC Wainwright & Co. Buy → Buy $77
2025-05-14 reit Cantor Fitzgerald Overweight → Overweight $30
2025-03-20 reit Cantor Fitzgerald Overweight → Overweight $30
2025-03-20 reit HC Wainwright & Co. Buy → Buy $77
2025-03-17 reit HC Wainwright & Co. Buy → Buy $77
Insider Transactions
Date Shares Value Url Text Insider Position Transaction Start Date Ownership
0 3000 4170 — Conversion of Exercise of derivative security at price 1.39 per share. DUNBAR GEORGE W JR Director — 2025-12-19 00:00:00 D
1 750 1042 — Conversion of Exercise of derivative security at price 1.39 per share. DUNBAR GEORGE W JR Director — 2025-03-03 00:00:00 D
2 25000 34750 — Conversion of Exercise of derivative security at price 1.39 per share. LITVACK FRANK I Director — 2025-03-03 00:00:00 D
3 25000 34750 — Conversion of Exercise of derivative security at price 1.39 per share. MARBAN LINDA Chief Executive Officer — 2025-03-03 00:00:00 D
4 2500 3475 — Conversion of Exercise of derivative security at price 1.39 per share. BERGMANN ANTHONY Chief Financial Officer — 2025-03-03 00:00:00 D
5 750 1042 — Conversion of Exercise of derivative security at price 1.39 per share. COLLIER EARL M JR Director — 2025-02-27 00:00:00 D
6 3342 — — Stock Award(Grant) at price 0.00 per share. BERGMANN ANTHONY Chief Financial Officer — 2025-01-02 00:00:00 D
7 8000 11120 — Conversion of Exercise of derivative security at price 1.39 per share. KRASNEY KAREN General Counsel — 2024-12-13 00:00:00 D
8 20391 22430 — Conversion of Exercise of derivative security at price 1.10 per share. LITVACK FRANK I Director — 2024-12-03 00:00:00 I
9 2798507 14999998 — Purchase at price 5.36 per share. NIPPON SHINYAKU CO., LTD. Beneficial Owner of more than 10% of a Class of Security — 2024-09-20 00:00:00 D
Financials
Line Item2024-12-312023-12-312022-12-312021-12-31
TaxEffectOfUnusualItems0.000.000.000.00
TaxRateForCalcs0.000.000.000.00
NormalizedEBITDA-43.23M-24.73M-29.65M-21.06M
TotalUnusualItems2.09M1.72M487.27K367.71K
TotalUnusualItemsExcludingGoodwill2.09M1.72M487.27K367.71K
NetIncomeFromContinuingOperationNetMinorityInterest-40.47M-22.29M-29.02M-20.02M
ReconciledDepreciation1.43M1.07M533.13K245.70K
EBITDA-41.14M-23.01M-29.16M-20.69M
EBIT-42.56M-24.08M-29.70M-20.94M
NormalizedIncome-42.56M-24.01M-29.51M-20.39M
NetIncomeFromContinuingAndDiscontinuedOperation-40.47M-22.29M-29.02M-20.02M
TotalExpenses64.84M49.26M32.25M21.18M
TotalOperatingIncomeAsReported-42.56M-24.08M-29.70M-20.94M
DilutedAverageShares35.22M26.78M24.55M23.09M
BasicAverageShares35.22M26.78M24.55M23.09M
DilutedEPS-1.15-0.83-1.18-0.87
BasicEPS-1.15-0.83-1.18-0.87
DilutedNIAvailtoComStockholders-40.47M-22.29M-29.02M-20.02M
NetIncomeCommonStockholders-40.47M-22.29M-29.02M-20.02M
NetIncome-40.47M-22.29M-29.02M-20.02M
NetIncomeIncludingNoncontrollingInterests-40.47M-22.29M-29.02M-20.02M
NetIncomeContinuousOperations-40.47M-22.29M-29.02M-20.02M
PretaxIncome-40.47M-22.29M-29.02M-20.02M
OtherIncomeExpense2.10M1.79M677.85K915.92K
OtherNonOperatingIncomeExpenses7.47K67.66K190.58K548.21K
SpecialIncomeCharges-112.81K-6.04K-34.27K310.25K
GainOnSaleOfPPE-112.81K-6.04K-34.27K-7.91K
OtherSpecialCharges-318.16K
GainOnSaleOfSecurity2.20M1.73M521.53K57.46K
OperatingIncome-42.56M-24.08M-29.70M-20.94M
OperatingExpense64.84M49.26M32.25M21.18M
DepreciationAmortizationDepletionIncomeStatement651.23K442.37K112.55K
DepreciationAndAmortizationInIncomeStatement651.23K442.37K112.55K
DepreciationIncomeStatement651.23K442.37K112.55K
ResearchAndDevelopment49.97M36.45M21.82M13.57M
SellingGeneralAndAdministration14.22M12.37M10.32M7.61M
GeneralAndAdministrativeExpense14.22M12.37M10.32M7.61M
OtherGandA3.61M3.19M3.38M2.73M
SalariesAndWages10.61M9.18M6.94M4.88M
TotalRevenue22.27M25.18M2.55M244.90K
OperatingRevenue22.27M25.18M2.55M244.90K
Line Item2024-12-312023-12-312022-12-312021-12-31
OrdinarySharesNumber45.58M31.15M25.24M24.19M
ShareIssued45.58M31.15M25.24M24.19M
TotalDebt1.45M2.24M2.56M2.87M
TangibleBookValue145.46M22.60M11.79M31.37M
InvestedCapital145.46M22.60M11.79M31.37M
WorkingCapital142.36M19.59M19.30M32.30M
NetTangibleAssets145.46M22.60M11.79M31.37M
CapitalLeaseObligations1.45M2.24M2.56M2.87M
CommonStockEquity145.46M22.60M11.79M31.37M
TotalCapitalization145.46M22.60M11.79M31.37M
TotalEquityGrossMinorityInterest145.46M22.60M11.79M31.37M
StockholdersEquity145.46M22.60M11.79M31.37M
GainsLossesNotAffectingRetainedEarnings1.03M235.81K105.24K0.00
OtherEquityAdjustments1.03M235.81K105.24K
RetainedEarnings-199.83M-159.37M-137.08M-108.06M
AdditionalPaidInCapital344.22M181.70M148.74M139.40M
CapitalStock45.58K31.15K25.24K24.18K
CommonStock45.58K31.15K25.24K24.18K
PreferredStock0.000.000.000.00
TotalLiabilitiesNetMinorityInterest25.02M36.13M38.31M9.96M
TotalNonCurrentLiabilitiesNetMinorityInterest3.99M4.86M14.72M5.83M
OtherNonCurrentLiabilities3.38M3.38M3.38M3.38M
NonCurrentDeferredLiabilities0.009.47M0.00
NonCurrentDeferredRevenue0.009.47M0.00
LongTermDebtAndCapitalLeaseObligation616.32K1.49M1.88M2.45M
LongTermCapitalLeaseObligation616.32K1.49M1.88M2.45M
CurrentLiabilities21.03M31.27M23.59M4.13M
CurrentDeferredLiabilities12.00M24.27M17.98M0.00
CurrentDeferredRevenue12.00M24.27M17.98M0.00
CurrentDebtAndCapitalLeaseObligation834.80K749.11K682.04K417.63K
CurrentCapitalLeaseObligation834.80K749.11K682.04K417.63K
PayablesAndAccruedExpenses8.19M6.25M4.92M3.72M
Payables6.25M4.92M
DuetoRelatedPartiesCurrent27.48K89.23K
AccountsPayable6.22M4.83M
TotalAssets170.48M58.73M50.09M41.33M
TotalNonCurrentAssets7.10M7.88M7.21M4.89M
OtherNonCurrentAssets221.70K268.17K268.17K275.72K
GoodwillAndOtherIntangibleAssets0.00
NetPPE6.87M7.61M6.94M4.62M
AccumulatedDepreciation-3.45M-2.21M-1.18M-756.71K
GrossPPE10.32M9.82M8.12M5.37M
Leases2.50M2.13M1.39M33.74K
OtherProperties7.63M7.50M6.59M5.30M
MachineryFurnitureEquipment192.08K188.00K139.34K43.12K
Properties0.000.000.000.00
CurrentAssets163.39M50.86M42.89M36.44M
OtherCurrentAssets1.50M995.78K919.89K1.16M
PrepaidAssets1.16M
Receivables10.37M10.37M547.58K391.75K
AccountsReceivable10.37M10.37M547.58K391.75K
CashCashEquivalentsAndShortTermInvestments151.52M39.49M41.42M34.89M
OtherShortTermInvestments140.23M24.79M31.82M0.00
CashAndCashEquivalents11.29M14.69M9.60M34.89M
Line Item2024-12-312023-12-312022-12-312021-12-31
FreeCashFlow-41.53M-27.64M1.56M-18.01M
IssuanceOfDebt0.00
IssuanceOfCapitalStock152.32M25.52M4.80M20.17M
CapitalExpenditure-1.54M-2.05M-3.36M-1.20M
InterestPaidSupplementalData0.000.000.000.00
IncomeTaxPaidSupplementalData0.000.000.000.00
EndCashPosition11.29M14.69M9.60M34.89M
BeginningCashPosition14.69M9.60M34.89M32.67M
ChangesInCash-3.41M5.09M-25.28M2.22M
FinancingCashFlow152.77M25.58M4.87M20.23M
CashFlowFromContinuingFinancingActivities152.77M25.58M4.87M20.23M
ProceedsFromStockOptionExercised450.17K64.60K70.30K50.56K
NetCommonStockIssuance152.32M25.52M4.80M20.17M
CommonStockIssuance152.32M25.52M4.80M20.17M
NetIssuancePaymentsOfDebt0.00
NetLongTermDebtIssuance0.00
LongTermDebtIssuance0.00
InvestingCashFlow-116.18M5.11M-35.07M-1.20M
CashFlowFromContinuingInvestingActivities-116.18M5.11M-35.07M-1.20M
NetInvestmentPurchaseAndSale-114.64M7.16M-31.71M0.00
SaleOfInvestment93.80M104.60M82.51M0.00
PurchaseOfInvestment-208.44M-97.44M-114.22M0.00
NetPPEPurchaseAndSale-1.54M-2.05M-3.36M-1.20M
PurchaseOfPPE-1.54M-2.05M-3.36M-1.20M
OperatingCashFlow-40.00M-25.60M4.92M-16.81M
CashFlowFromContinuingOperatingActivities-40.00M-25.60M4.92M-16.81M
ChangeInWorkingCapital-10.78M-11.75M28.75M263.67K
ChangeInOtherWorkingCapital-12.27M-3.18M27.45M-81.33K
ChangeInOtherCurrentLiabilities-81.33K
ChangeInOtherCurrentAssets0.007.55K-187.02K
ChangeInPayablesAndAccruedExpense1.94M1.33M1.21M991.17K
ChangeInPayable1.33M1.21M991.17K
ChangeInAccountPayable1.33M1.21M991.17K
ChangeInPrepaidAssets-458.65K-75.88K240.04K-148.73K
ChangeInReceivables3.50K-9.82M-155.83K-391.75K
OtherNonCashItems-47.26K-24.28K161.74K48.40K
StockBasedCompensation9.77M7.39M4.46M2.97M
AssetImpairmentCharge0.00-318.16K
DepreciationAmortizationDepletion1.43M1.07M533.13K245.70K
DepreciationAndAmortization1.43M1.07M533.13K245.70K
AmortizationCashFlow0.002.17K
AmortizationOfIntangibles0.002.17K
Depreciation1.43M1.07M533.13K243.53K
OperatingGainsLosses112.81K6.04K34.27K7.91K
GainLossOnSaleOfPPE112.81K6.04K34.27K7.91K
NetIncomeFromContinuingOperations-40.47M-22.29M-29.02M-20.02M
SEC Filings

Recent 10-K, 10-Q, 8-K, and Form 4 (insider) filings.

Public Trades for CAPR
Date User Asset Broker Type Position Size Entry Price Patterns