investorscraft@gmail.com

Intrinsic ValueCymaBay Therapeutics, Inc. (0I5P.L)

Previous Close£32.48
Intrinsic Value
Upside potential
Previous Close
£32.48

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

CymaBay Therapeutics, Inc. is a clinical-stage biopharmaceutical company specializing in therapies for liver and chronic diseases, with a primary focus on its lead candidate, seladelpar. This selective PPARδ agonist is in Phase III trials for primary biliary cholangitis (PBC) and has completed Phase 2b studies for nonalcoholic steatohepatitis (NASH). The company also develops MBX-2982 for hypoglycemia in type 1 diabetics, positioning itself in the high-need metabolic and liver disease markets. CymaBay leverages strategic partnerships, including a license agreement with ABW Cyclops SPV LP for seladelpar and a worldwide license from Janssen Pharmaceuticals for an undisclosed metabolic target. Its clinical-stage pipeline underscores a revenue model reliant on successful drug development, regulatory approvals, and eventual commercialization or licensing deals. The company operates in the competitive biopharmaceutical sector, where differentiation hinges on clinical efficacy, safety, and speed to market. With no marketed products, CymaBay’s valuation is heavily tied to its pipeline progression and potential partnerships.

Revenue Profitability And Efficiency

CymaBay reported revenue of $31.1 million in FY 2023, likely from collaboration agreements, but posted a net loss of $105.4 million, reflecting high R&D costs typical of clinical-stage biotech firms. Operating cash flow was negative $72.5 million, with modest capital expenditures of $445,000, indicating a focus on conserving liquidity for core clinical programs.

Earnings Power And Capital Efficiency

The company’s diluted EPS of -$0.99 highlights its pre-revenue stage, with earnings power contingent on pipeline success. Capital efficiency is strained by R&D intensity, though its $206.5 million cash position provides runway for near-term operations.

Balance Sheet And Financial Health

CymaBay holds $206.5 million in cash and equivalents against $114.5 million in total debt, suggesting a manageable leverage profile. However, its negative equity and operating losses necessitate future funding rounds or partnerships to sustain development.

Growth Trends And Dividend Policy

Growth hinges on seladelpar’s Phase III data and regulatory milestones, with no dividends issued, consistent with its reinvestment-focused strategy. The $2.16 billion market cap implies investor optimism around pipeline potential.

Valuation And Market Expectations

The market values CymaBay at a premium, reflecting optimism for seladelpar’s approval and commercial potential in PBC and NASH. The low beta (0.32) suggests relative insulation from broader market volatility, typical of biotech stocks with binary outcomes.

Strategic Advantages And Outlook

CymaBay’s focus on niche liver diseases and strategic partnerships provides a competitive edge. Near-term catalysts include Phase III data readouts, though execution risks remain high given its clinical-stage status and reliance on external funding.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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