Intrinsic value of Esperion Therapeutics, Inc. (ESPR)

[per Chepakovich valuation model]

other valuations of ESPR

[per Chepakovich valuation model]  See other valuations of ESPR stock

Previous Close$22.88
Intrinsic Value
Upside potential
Previous Close
$22.88

VALUATION INPUT DATA

Revenue, mln $
Initial revenue growth rate (norm.), %
Variable cost ratio, %
Fixed operating expenses, mln $
Production assets / Revenue, %
Working capital / Revenue, %
Interest rate on debt, %
Life of production assets, yrs
Initial discount rate, %
Shares outstanding, mln
Adjusted equity ratio
Adjusted assets / Revenue
Based on fiscal year data as of 2020-12-31 and quarterly data as of 2020-12-31.
NOTE: The bar chart shows historic and forecasted yearly revenue growth rates. Its purpose is to help you in determining what initial revenue rate you want to base your stock valuation on. Please make sure that you are confident in the value you select - for most stocks it is by far the most important parameter in valuation.
  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 year2020(a)2021202220232024202520262027202820292030203120322033203420352036203720382039204020412042204320442045

INCOME STATEMENT

Revenue growth rate, %53.4NaN
Revenue, $228NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m349NaN
Operating income, $m-121NaN
EBITDA, $m-119NaN
Interest expense (income), $mNaN
Earnings before tax, $m-66NaN
Tax expense, $m77NaN
Net income, $m-144NaN

BALANCE SHEET

Cash and short-term investments, $m305NaN
Total assets, $m353NaN
Adjusted assets (=assets-cash), $m48NaN
Average production assets, $m1NaN
Working capital, $m252NaN
Total debt, $m179NaN
Total liabilities, $m449NaN
Total equity, $m-96NaN
Debt-to-equity ratio-1.866NaN
Adjusted equity ratio-8.305NaN

CASH FLOW

Net income, $m-144NaN
Depreciation, amort., depletion, $m2NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m-85NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-1NaN
Free cash flow, $m-84NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m252
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN