Previous Close | $174.96 |
Intrinsic Value | $624.76 |
Upside potential | +257% |
Data is not available at this time.
Ascendis Pharma A/S is a biopharmaceutical company specializing in rare endocrine disorders and oncology, leveraging its proprietary TransCon technology platform to develop long-acting prodrug therapies. The company’s core revenue model is driven by its commercialized product, Skytrofa (lonapegsomatropin-tcgd) for pediatric growth hormone deficiency, alongside a pipeline of investigational therapies targeting unmet medical needs. Operating in the highly competitive biotech sector, Ascendis differentiates itself through its innovative drug-delivery approach, which aims to improve patient compliance and therapeutic outcomes. Its market position is bolstered by strategic partnerships and a focus on global expansion, particularly in the U.S. and Europe, where it has established a commercial footprint. The company’s pipeline includes potential treatments for achondroplasia and hyperparathyroidism, positioning it for future growth in niche markets with limited treatment options. Ascendis’ ability to advance its clinical programs and secure regulatory approvals will be critical to sustaining its competitive edge in the rare disease space.
Ascendis Pharma reported revenue of $363.6 million for FY 2024, primarily driven by Skytrofa sales, but posted a net loss of $378.1 million, reflecting significant R&D and commercialization expenses. The diluted EPS of -$6.53 underscores the company’s current unprofitability, while operating cash flow of -$306.2 million highlights ongoing cash burn. Capital expenditures were minimal at -$1.4 million, indicating a lean operational model focused on R&D and commercialization rather than infrastructure.
The company’s negative earnings and cash flow demonstrate its early-stage commercial and clinical development phase. Ascendis’ capital efficiency is constrained by high R&D costs, though its focus on rare diseases with high unmet needs could yield long-term profitability if its pipeline achieves regulatory success. The lack of dividend payments aligns with its reinvestment strategy to fuel growth.
Ascendis holds $559.5 million in cash and equivalents, providing liquidity to fund operations, but faces $856.6 million in total debt, reflecting leveraged growth financing. The balance sheet suggests a need for additional capital or revenue growth to sustain operations, given the current cash burn rate. Financial health hinges on successful commercialization and pipeline advancements to reduce reliance on external funding.
Revenue growth is tied to Skytrofa’s market penetration and pipeline milestones, with no dividends issued, consistent with its growth-focused strategy. The company’s ability to expand its product portfolio and secure regulatory approvals will be key drivers of future growth. Investor returns are likely deferred until profitability is achieved.
The market values Ascendis based on its pipeline potential and TransCon technology, rather than current profitability. Negative earnings and high R&D spend are typical for biotech firms in this stage, with investors pricing in future revenue from commercialized and pipeline products. Valuation metrics are skewed by growth expectations rather than near-term fundamentals.
Ascendis’ TransCon platform and focus on rare diseases provide a strategic moat, but execution risks remain. The outlook depends on Skytrofa’s commercial success and pipeline progress, with potential upside from regulatory milestones. Challenges include competition and funding needs, but the company’s innovative approach positions it for long-term success if clinical and commercial goals are met.
Company filings (10-K), investor presentations
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |