investorscraft@gmail.com

Intrinsic ValueAlnylam Pharmaceuticals, Inc. (0HD2.L)

Previous Close£341.94
Intrinsic Value
Upside potential
Previous Close
£341.94

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

Alnylam Pharmaceuticals, Inc. is a pioneering biopharmaceutical company specializing in RNA interference (RNAi) therapeutics, targeting genetic, cardio-metabolic, hepatic infectious, and CNS/ocular diseases. Its commercialized products, including ONPATTRO, GIVLAARI, and OXLUMO, address rare conditions such as hereditary transthyretin-mediated amyloidosis, acute hepatic porphyria, and primary hyperoxaluria type 1. The company’s robust pipeline features investigational therapies like givosiran, patisiran, and zilebesiran, positioning it as a leader in RNAi-based treatments. Alnylam leverages strategic collaborations with Regeneron, Sanofi Genzyme, and Novartis to expand its therapeutic reach and commercial capabilities. Its focus on rare diseases allows for premium pricing and strong market exclusivity, though it faces competition from gene-editing and traditional biopharma firms. The company’s innovation-driven model and first-mover advantage in RNAi therapeutics underscore its niche dominance in the biopharmaceutical sector.

Revenue Profitability And Efficiency

Alnylam reported revenue of $2.25 billion for the period, reflecting strong commercial traction for its marketed products. However, the company posted a net loss of $278 million, with diluted EPS of -$2.18, indicating ongoing investment in R&D and commercialization efforts. Operating cash flow was marginally negative at -$8.3 million, while capital expenditures totaled -$34.3 million, underscoring its capital-intensive growth strategy.

Earnings Power And Capital Efficiency

Despite its net loss, Alnylam’s revenue growth demonstrates the earnings potential of its RNAi therapeutics. The company’s high R&D spend (evident in its negative EPS) is critical for pipeline advancement. Capital efficiency remains a challenge, as reflected in its operating cash flow, but strategic collaborations help mitigate funding risks and enhance long-term value creation.

Balance Sheet And Financial Health

Alnylam holds $966 million in cash and equivalents, providing liquidity for near-term operations. However, total debt stands at $2.74 billion, indicating leveraged growth. The absence of dividends aligns with its reinvestment-focused strategy. The balance sheet reflects a growth-stage biopharma with manageable liquidity but significant debt obligations.

Growth Trends And Dividend Policy

Alnylam’s growth is driven by its expanding product portfolio and pipeline advancements, particularly in rare diseases. The company does not pay dividends, reinvesting all cash flows into R&D and commercialization. Revenue growth trends suggest increasing market adoption, though profitability remains secondary to therapeutic innovation and market expansion.

Valuation And Market Expectations

With a market cap of $37.1 billion, Alnylam trades at a premium, reflecting investor confidence in its RNAi platform and pipeline potential. The low beta (0.165) suggests relative stability, though the stock remains sensitive to clinical trial outcomes and regulatory milestones. Market expectations are high for near-term pipeline catalysts and commercial execution.

Strategic Advantages And Outlook

Alnylam’s first-mover advantage in RNAi therapeutics and its focus on rare diseases provide durable competitive moats. Strategic collaborations amplify its R&D and commercial capabilities. The outlook hinges on successful pipeline execution, though regulatory and clinical risks persist. Long-term value creation will depend on translating innovation into sustained profitability.

Sources

Company filings, investor presentations, Bloomberg

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