investorscraft@gmail.com

Intrinsic ValueCorcept Therapeutics Incorporated (0I3Q.L)

Previous Close£39.72
Intrinsic Value
Upside potential
Previous Close
£39.72

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

Corcept Therapeutics operates in the specialized pharmaceutical sector, focusing on severe metabolic, oncologic, and neuropsychiatric disorders. Its core revenue model centers on the commercialization of Korlym, a once-daily oral medication for hyperglycemia secondary to hypercortisolism in Cushing's syndrome patients. The company has carved a niche in rare endocrine disorders, leveraging its expertise in cortisol modulation to address unmet medical needs. Its pipeline includes relacorilant, a promising candidate for Cushing's syndrome and advanced ovarian tumors, positioning Corcept as a leader in cortisol-related therapeutics. The firm's strategic focus on niche indications reduces competition while enabling premium pricing. With a robust clinical development pipeline, Corcept aims to expand its market reach beyond its current U.S.-centric operations. The company's strong intellectual property portfolio and targeted R&D investments underscore its commitment to long-term growth in specialized therapeutics.

Revenue Profitability And Efficiency

Corcept reported $675.0 million in revenue for the period, demonstrating steady growth in its core product sales. Net income stood at $139.7 million, reflecting a healthy 20.7% net margin. Operating cash flow of $198.1 million indicates strong operational efficiency, supported by disciplined cost management. Capital expenditures were minimal at $2.2 million, suggesting a capital-light business model focused on commercialization rather than manufacturing infrastructure.

Earnings Power And Capital Efficiency

The company's diluted EPS of $1.23 reflects its earnings power in a specialized market. With no dividend payments, Corcept reinvests substantially in R&D to advance its clinical pipeline. The modest debt level of $6.9 million against $127.7 million in cash reserves demonstrates prudent capital management and financial flexibility for future growth initiatives.

Balance Sheet And Financial Health

Corcept maintains a strong balance sheet with $127.7 million in cash and equivalents against minimal debt, resulting in a net cash position. The company's current ratio appears healthy, supported by consistent operating cash flows. This financial stability provides ample runway for ongoing clinical trials and potential business development activities without significant leverage risk.

Growth Trends And Dividend Policy

Corcept shows consistent revenue growth in its core therapeutic area, with potential for expansion as pipeline products advance. The company retains all earnings for reinvestment, maintaining a zero-dividend policy characteristic of growth-focused biopharmaceutical firms. Future growth will likely depend on successful clinical development and regulatory approvals for its cortisol modulator pipeline.

Valuation And Market Expectations

With a market capitalization of $8.38 billion, the market appears to price in significant growth expectations beyond current revenue levels. The low beta of 0.213 suggests relative insulation from broader market volatility, typical of specialized biopharma companies. Valuation multiples reflect anticipation of successful pipeline development and potential label expansions.

Strategic Advantages And Outlook

Corcept's deep expertise in cortisol modulation provides a sustainable competitive advantage in niche endocrine disorders. The company's focused R&D strategy and strong cash position position it well for long-term growth. Near-term success depends on clinical progress with relacorilant, while long-term prospects may include expansion into additional cortisol-related indications and potential international market penetration.

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