Intellia Therapeutics, Inc. (NTLA)
Estimates & Forecasts•Proprietary EPS, revenue & margin forecasts — FY+1 to FY+4
Intellia Therapeutics, Inc. (NTLA)Proprietary model projects FY+1 EPS of $-0.15 with +11.5% revenue growth at 56/100 confidence. Above consensus estimate using the industrial / operating company framework.
USD · NTLA · Proprietary Model| Metric | 2025A | 2026E | 2027E | 2028E | 2029E |
|---|---|---|---|---|---|
| Revenue | $68M | $74M | $81M | $89M | $97M |
| Net Income | $-413M | $-18M | $-20M | $-22M | $-24M |
| EPS (Diluted) | $-3.81 | $-0.15 | $-0.16 | $-0.16 | $-0.16 |
| Free Cash Flow | $-355M | $-22M | $-24M | $-27M | $-29M |
| Metric | 2023 | 2024 | 2025 | 2026E | 2027E | 2028E | 2029E |
|---|---|---|---|---|---|---|---|
| Revenue | $36M | $58M | $68M | $74M | $81M | $89M | $97M |
| YoY Growth | -30.4% | +59.6% | +16.9% | +11.5% | +10.5% | +9.7% | +8.9% |
| Metric | 2023 | 2024 | 2025 |
|---|---|---|---|
| Net Income | $-481M | $-519M | $-413M |
| EPS (Diluted) | $-5.42 | $-5.25 | $-3.81 |
| YoY Growth | — | — | — |
| Net Margin | -1326.5% | -896.8% | -609.9% |
Forecast is usable, but expect normal estimate drift around earnings and macro events.
Quick answers to common questions about NTLA estimates and forecasts.
Intellia Therapeutics, Inc.'s projected EPS for next fiscal year is $-0.15, representing a +95.4% growth YoY. This forecast has a confidence score of 56/100 and uses the industrial / operating company framework.
EarningsRevenue is expected to grow 11.5% next fiscal year, reaching approximately $0.1 billion, blending historical trends with near-term analyst expectations.
GrowthEstimates carry a confidence score of 56/100. This indicates moderate conviction with normal expected variance around earnings releases. Reliability is evaluated based on data depth and consensus alignment.
MethodologyOperating margin is projected at 0.0% next fiscal year. Margins are currently stable.
EarningsThe model blends historical SEC statements with near-term consensus analyst expectations for the first two years (FY1 and FY2), transitioning to purely data-driven, long-term mathematical projection rules for years three and four.
MethodologyOur FY+1 EPS projection of $-0.15 is above consensus of $-3.22 (a difference of 95.3%).
ForecastDisclaimer: This page is for informational purposes only and does not constitute financial advice. Financial forecasts and estimates are model outputs under stated assumptions and should not be relied upon as the sole basis for any investment decision.