investorscraft@gmail.com

Intrinsic ValueAgios Pharmaceuticals, Inc. (0HB0.L)

Previous Close£27.20
Intrinsic Value
Upside potential
Previous Close
£27.20

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

Agios Pharmaceuticals, Inc. is a biopharmaceutical company specializing in the discovery and development of therapies targeting cellular metabolism and related biological pathways. The company's flagship product, PYRUKYND (mitapivat), is a pyruvate kinase activator approved for treating hemolytic anemias, with AG-946 in Phase I trials for similar indications. Operating in the highly competitive pharmaceuticals sector, Agios focuses on rare diseases, leveraging its expertise in metabolic science to address unmet medical needs. The company's strategic positioning combines deep scientific research with targeted commercialization, aiming to establish a niche in hematology and metabolic disorders. Its revenue model relies on drug sales and potential partnerships, supported by a pipeline of innovative therapies. Agios competes with larger biopharma firms but differentiates itself through specialized scientific capabilities and a patient-centric approach.

Revenue Profitability And Efficiency

Agios reported revenue of $36.5 million in the latest fiscal year, with a net income of $673.7 million, driven by non-recurring items. The company's operating cash flow was negative at -$389.8 million, reflecting significant R&D investments. Capital expenditures were modest at -$1.7 million, indicating a lean operational structure focused on advancing its clinical pipeline rather than physical infrastructure.

Earnings Power And Capital Efficiency

The company's diluted EPS of $11.64 highlights strong earnings power, though this is skewed by one-time gains. Agios's capital efficiency is under pressure due to high R&D spend, but its focus on high-potential therapies like PYRUKYND could improve returns if commercialization succeeds. The balance between innovation expenditure and future revenue generation remains critical.

Balance Sheet And Financial Health

Agios holds $76.2 million in cash and equivalents against $56.9 million in total debt, suggesting a manageable leverage position. However, negative operating cash flow raises liquidity concerns, necessitating careful capital allocation. The company's financial health hinges on its ability to monetize its pipeline while controlling burn rates.

Growth Trends And Dividend Policy

Agios is in a growth phase, prioritizing pipeline development over shareholder returns, as evidenced by its $0 dividend policy. Revenue growth will depend on PYRUKYND adoption and clinical milestones for AG-946. The company's trajectory is tied to regulatory approvals and market penetration in niche therapeutic areas.

Valuation And Market Expectations

With a market cap of $1.72 billion and a beta of 0.77, Agios is valued as a mid-cap biotech with moderate volatility. Investors likely price in pipeline potential rather than current earnings, reflecting optimism about its metabolic disorder therapies. Valuation metrics should be reassessed as commercial execution progresses.

Strategic Advantages And Outlook

Agios's key advantage lies in its specialized focus on cellular metabolism, a differentiated niche in biopharma. The outlook depends on successful commercialization of PYRUKYND and advancing AG-946 through trials. Near-term challenges include cash burn management, while long-term success hinges on converting R&D into sustainable revenue streams in competitive rare disease markets.

Sources

Company filings, market data

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