investorscraft@gmail.com

Intrinsic Value of Ascendis Pharma A/S (ASND)

Previous Close$174.96
Intrinsic Value
Upside potential
Previous Close
$174.96

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

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.

Revenue Profitability And Efficiency

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.

Earnings Power And Capital Efficiency

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.

Balance Sheet And Financial Health

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.

Growth Trends And Dividend Policy

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.

Valuation And Market Expectations

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.

Strategic Advantages And Outlook

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.

Sources

Company filings (10-K), investor presentations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

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