Voyager Therapeutics Inc. logo

Voyager Therapeutics Inc.

VYGR | NASDAQ
Chart Builder DCF Calculator
$3.12
+$0.04 (+1.30%)
Sep 22, 2026, 1:35 PM ET · Market open
TTM
Period Ending
Q2 2026
Jun 29, 2026
Q1 2026
Mar 30, 2026
Q4 2025
Dec 30, 2025
Q3 2025
Sep 29, 2025
Q2 2025
Jun 29, 2025
Q1 2025
Mar 30, 2025
Q4 2024
Dec 30, 2024
Q3 2024
Sep 29, 2024
Q2 2024
Jun 29, 2024
Q1 2024
Mar 30, 2024
Q4 2023
Dec 30, 2023
Q3 2023
Sep 29, 2023
Q2 2023
Jun 29, 2023
Q1 2023
Mar 30, 2023
Q4 2022
Dec 30, 2022
Q3 2022
Sep 29, 2022
Q2 2022
Jun 29, 2022
Q1 2022
Mar 30, 2022
Q4 2021
Dec 30, 2021
Q3 2021
Sep 29, 2021
Q2 2021
Jun 29, 2021
Q1 2021
Mar 30, 2021
Net Income
-135.67M -116.64M -119.72M -126.78M -107.93M -84.69M -65M 25.88M 9.02M -3.04M 132.33M 52.31M 95.83M 98.96M -46.41M -17.07M -59.83M -70.87M -71.2M -92.83M 17.92M 39.36M
Depreciation & Amortization
4.39M 3.61M 4.06M 4.02M 4.22M 4.55M 4.73M 5.06M 4.87M 4.56M 4.44M 3.94M 4.34M 4.45M 6.19M 6.84M 6.72M 6.7M 5.17M 4.67M 4.51M 4.25M
Stock-Based Compensation
14.39M 13.6M 14.79M 15M 14.98M 14.89M 14.79M 14.09M 13.54M 12.17M 11.15M 10.45M 9.77M 9.58M 9.34M 8.65M 8.54M 10.04M 11.32M 9.67M 7.59M 7.46M
Other Working Capital
-36.55M -27.31M -30.05M -19.72M -19.78M -39.5M -48.84M -48.08M -43.29M -23.2M 16.46M 13.96M -12.46M -11.64M 18M 23.29M 51.29M 52.56M -3.93M -10.66M -126.8M -146.77M
Other Non-Cash Items
2.21M -1.82M -2.83M -3.85M -5.06M -3.62M -4.68M -4.96M -4.88M -4.29M -3.45M -1.31M 458K 388K 382K 23K 159K 1.69M -2.11M -6.27M -3.62M -5.1M
Deferred Income Tax
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a 66K
Change in Working Capital
-39.32M -26.75M -28.76M -5.13M -19.86M -43.1M 34.86M -64.61M -40.17M 3.73M -66.56M 24.04M -16.11M -34.26M 20.47M 14.98M 53.33M 54.63M 3.29M -1.93M -117.13M -135.24M
Operating Cash Flow
-153.99M -127.99M -132.47M -116.73M -113.65M -111.97M -15.31M -24.54M -17.62M 13.12M 77.92M 89.44M 94.28M 76.63M -12.51M 10.93M 6.43M 2.2M -53.53M -86.7M -90.73M -89.21M
Capital Expenditures
-861K -1.95M -2.6M -2.13M -2.18M -2.04M -3.52M -4.12M -4.65M -4.89M -3.26M -3.43M -2.93M -2.96M -2.49M -1.91M -2.29M -1.27M -1.61M -4.82M -9.31M -10.97M
Cash Acquisitions
n/a n/a n/a n/a n/a n/a n/a n/a 157.52M 180.98M 180.98M 180.98M 23.45M n/a n/a n/a n/a n/a n/a -31K -31K -31K
Purchase of Investments
-133.43M -100.45M -133.93M -252.44M -286.62M -338.76M -465.69M -363.66M -489.37M -427.82M -223.97M -194.98M -28.45M -34.89M -54.85M -69.97M -69.97M -35.08M -15.12M -45.42M -55.42M -70.4M
Sales Maturities Of Investments
248.2M 194.74M 261.97M 305.39M 369.08M 383.2M 374.35M 326.96M 230.54M 180.51M 85.58M 44M 70M 65M 50M 45M 25M 47.63M 82.63M 100.13M 127.63M 120M
Other Investing Acitivies
n/a n/a n/a n/a n/a n/a n/a n/a -157.52M -180.98M -180.98M -180.98M -23.45M n/a n/a n/a n/a n/a n/a n/a n/a 31K
Investing Cash Flow
113.91M 92.35M 125.45M 50.82M 80.28M 42.41M -94.86M -40.82M -263.48M -252.2M -141.64M -154.41M 38.62M 27.15M -7.34M -26.87M -47.25M 11.28M 65.91M 49.85M 62.87M 38.63M
Debt Repayment
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Common Stock Repurchased
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Dividend Paid
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Other Financial Acitivies
n/a n/a n/a n/a n/a 571K 649K 1.11M 1.44M 2.42M 2.52M 2.34M 2.02M 1.28M 1.11M 1.06M 1.05M 596K 612K 871K 1.38M 3.16M
Financial Cash Flow
9.79M 4.07M 816K 1.25M 1.18M 1.24M 114.02M 113.9M 114.22M 115.2M 33.65M 33.46M 33.15M 32.4M 1.11M 1.06M 1.05M 596K 612K 871K 1.38M 3.16M
Net Cash Flow
-33.04M -34.32M -8.95M -67.4M -32.19M -68.32M 3.85M 48.54M -166.89M -123.88M -30.08M -31.51M 166.04M 136.45M -18.47M -14.62M -39.52M 14.07M 12.99M -35.97M -26.48M -47.43M
Free Cash Flow
-154.85M -129.94M -135.06M -118.86M -115.83M -114.01M -18.83M -28.66M -22.27M 8.23M 74.66M 86M 91.35M 73.67M -15M 9.02M 4.14M 923K -55.13M -91.52M -100.04M -100.18M
Adj. Free Cash Flow
-169.24M -143.55M -149.85M -133.86M -130.81M -128.9M -33.62M -42.76M -35.81M -3.94M 63.51M 75.55M 81.59M 64.08M -24.35M 372K -4.4M -9.12M -66.46M -101.19M -107.63M -107.64M
Maintenance CapEx
-235K -1.33M -1.97M -2.13M -1.92M -813K -2.3M -2.14M -2.92M -2.92M -782K -1.72M -933K -2.18M -2.21M -1.28M -1.94M -925K -1.26M -4.82M -4.16M -5.81M
Growth CapEx
-626K -626K -626K n/a -258K -1.23M -1.23M -1.98M -1.72M -1.97M -2.47M -1.72M -2M -787K -278K -625K -347K -347K -347K n/a -5.15M -5.15M
Owner Earnings
-154.23M -129.32M -134.44M -118.86M -115.57M -112.79M -17.61M -26.68M -20.55M 10.2M 77.14M 87.72M 93.35M 74.45M -14.72M 9.65M 4.49M 1.27M -54.79M -91.52M -94.89M -95.03M

© 2026 bestshares.com. All rights reserved.