investorscraft@gmail.com

Intrinsic ValueArrowhead Pharmaceuticals, Inc. (0HI3.L)

Previous Close£69.12
Intrinsic Value
Upside potential
Previous Close
£69.12

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

Arrowhead Pharmaceuticals, Inc. is a biotechnology firm specializing in RNA interference (RNAi) therapeutics, targeting intractable diseases with high unmet medical needs. The company's core revenue model relies on strategic collaborations, licensing agreements, and milestone payments from partners like Janssen Pharmaceuticals and Takeda Pharmaceuticals. Its pipeline includes candidates for liver diseases, hypertriglyceridemia, dyslipidemia, and rare genetic disorders, positioning Arrowhead as a niche player in RNAi-based drug development. The company operates in the highly competitive biotech sector, where innovation and clinical success are critical to market differentiation. Arrowhead's focus on RNAi technology gives it a unique edge, but its commercial success hinges on clinical trial outcomes and regulatory approvals. With a diversified pipeline and strong partnerships, the company aims to address complex diseases while mitigating development risks through collaborative funding.

Revenue Profitability And Efficiency

Arrowhead reported minimal revenue of $3.6 million, reflecting its pre-commercial stage, while net losses deepened to -$599.5 million due to heavy R&D investments. Operating cash flow was -$462.9 million, underscoring the capital-intensive nature of clinical-stage biotech operations. The company's efficiency metrics are overshadowed by its focus on pipeline advancement rather than near-term profitability.

Earnings Power And Capital Efficiency

The company's diluted EPS of -$5.00 highlights its earnings challenges amid high R&D spend. Capital efficiency remains constrained as cash burn outpaces revenue generation, though strategic collaborations provide non-dilutive funding. Arrowhead's ability to monetize its pipeline will determine future earnings potential.

Balance Sheet And Financial Health

Arrowhead holds $102.7 million in cash against $510.6 million in total debt, indicating leveraged positioning. The negative operating cash flow and significant capex (-$141.5 million) suggest reliance on external financing. Financial health depends on successful trial outcomes and additional partnership deals to sustain operations.

Growth Trends And Dividend Policy

Growth is pipeline-driven, with multiple candidates in Phase 2/3 trials, but commercialization remains years away. The company retains all cash for R&D, offering no dividends. Near-term growth hinges on clinical milestones, while long-term value depends on regulatory approvals and market penetration.

Valuation And Market Expectations

The $2.1 billion market cap reflects investor optimism about Arrowhead's RNAi platform and pipeline potential, despite current losses. A beta of 0.902 suggests moderate volatility relative to the market. Valuation is speculative, tied to clinical progress rather than fundamentals.

Strategic Advantages And Outlook

Arrowhead's RNAi expertise and partnerships with major pharma firms provide strategic advantages. However, the outlook is binary—dependent on clinical success and regulatory pathways. Near-term challenges include cash burn management, while long-term opportunities lie in addressing niche therapeutic areas with high unmet needs.

Sources

Company filings, 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