investorscraft@gmail.com

Intrinsic Value of Epizyme, Inc. (EPZM)

Previous Close$0.00
Intrinsic Value
Upside potential
Previous Close
$0.00
* Our model cannot be used “out of the box” for the valuation of this stock. You can still do your own valuation by changing the valuation input parameters.

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2021-12-31 and quarterly data as of 2022-06-30.

  1. Annual
  2. Quarterly YoY
  3. Quarterly QoQ

Annual revenue growth rates, % (past and forecasted)

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year(a)2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

INCOME STATEMENT

Revenue growth rate, %137.5NaN
Revenue, $37NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m275NaN
Operating income, $m-238NaN
EBITDA, $m-231NaN
Interest expense (income), $mNaN
Earnings before tax, $m-251NaN
Tax expense, $m0NaN
Net income, $m-251NaN

BALANCE SHEET

Cash and short-term investments, $m177NaN
Total assets, $m289NaN
Adjusted assets (=assets-cash), $m112NaN
Average production assets, $m47NaN
Working capital, $m161NaN
Total debt, $m221NaN
Total liabilities, $m310NaN
Total equity, $m-21NaN
Debt-to-equity ratio-10.677NaN
Adjusted equity ratio-1.720NaN

CASH FLOW

Net income, $m-251NaN
Depreciation, amort., depletion, $m7NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m-227NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-0NaN
Free cash flow, $m-226NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m161
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount