investorscraft@gmail.com

Intrinsic ValueAxsome Therapeutics, Inc. (0HKF.L)

Previous Close£185.89
Intrinsic Value
Upside potential
Previous Close
£185.89

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

Axsome Therapeutics operates as a biopharmaceutical company focused on developing novel therapies for central nervous system (CNS) disorders, a high-need area with significant unmet medical demand. The company’s revenue model is driven by clinical-stage drug development, targeting conditions such as major depressive disorder, Alzheimer’s disease agitation, migraine, narcolepsy, and fibromyalgia. Its pipeline includes AXS-05, AXS-07, AXS-12, and AXS-14, each positioned to address specific CNS conditions with multi-mechanistic approaches. Axsome’s collaboration with Duke University enhances its research credibility, while its late-stage clinical assets suggest potential near-term commercialization opportunities. The company competes in the specialized CNS therapeutics market, where differentiation through efficacy and safety profiles is critical. Its focus on underserved conditions provides a strategic niche, though commercialization success will depend on regulatory approvals and market adoption.

Revenue Profitability And Efficiency

Axsome Therapeutics reported revenue of $385.7 million, reflecting its early-stage commercialization efforts, but posted a net loss of $287.2 million, underscoring the high costs of clinical development. The diluted EPS of -$5.99 highlights ongoing investment in R&D. Operating cash flow was negative at $128.4 million, with no capital expenditures, indicating a focus on preserving liquidity for pipeline advancement.

Earnings Power And Capital Efficiency

The company’s negative earnings and cash flow emphasize its pre-commercial stage, with capital primarily allocated to clinical trials and regulatory milestones. The absence of capital expenditures suggests a lean operational model, though sustained losses may necessitate additional financing to support late-stage development and potential commercialization efforts.

Balance Sheet And Financial Health

Axsome holds $315.4 million in cash and equivalents, providing a runway for near-term operations, but carries $193 million in total debt. The balance sheet reflects a biotech firm in transition, with liquidity sufficient to fund ongoing trials but dependent on future revenue or financing to achieve profitability.

Growth Trends And Dividend Policy

Growth is tied to pipeline progression, with key Phase III assets nearing potential approval. The company does not pay dividends, reinvesting all resources into R&D and commercialization. Success in late-stage trials could drive revenue inflection, but near-term losses are expected to persist.

Valuation And Market Expectations

With a market cap of $5.15 billion, investors appear to price in optimism around Axsome’s pipeline potential. The low beta of 0.454 suggests relative insulation from broader market volatility, though CNS drug development carries high binary risk tied to clinical outcomes.

Strategic Advantages And Outlook

Axsome’s focus on CNS disorders with high unmet needs provides a differentiated opportunity, but execution risk remains elevated. Near-term catalysts include regulatory milestones for AXS-05 and AXS-07. The outlook hinges on successful commercialization and pipeline expansion, with upside contingent on clinical and regulatory success.

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