investorscraft@gmail.com

Intrinsic ValueEmergent BioSolutions Inc. (0IGA.L)

Previous Close£11.49
Intrinsic Value
Upside potential
Previous Close
£11.49

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

Emergent BioSolutions Inc. operates in the pharmaceutical sector, specializing in preparedness and response solutions for public health threats (PHTs). The company’s core revenue model is driven by a diversified portfolio of vaccines, therapeutics, and contract development and manufacturing services (CDMO). Its products target chemical, biological, radiological, and nuclear threats, as well as emerging infectious diseases and opioid overdose reversal. Key offerings include BioThrax (anthrax vaccine), NARCAN (opioid overdose nasal spray), and ACAM2000 (smallpox vaccine), positioning it as a critical player in biodefense and emergency healthcare. Emergent’s market position is reinforced by its role as a government contractor, particularly in the U.S., where it supplies medical countermeasures for national stockpiles. The company also engages in CDMO services, supporting biopharmaceutical clients with drug development and manufacturing. Despite competition from larger pharmaceutical firms, Emergent maintains a niche focus on high-threat pathogens and rare diseases, leveraging its expertise in rapid-response solutions. However, its reliance on government contracts introduces revenue volatility, while its pipeline of developmental candidates, such as universal influenza and chikungunya vaccines, aims to diversify long-term growth.

Revenue Profitability And Efficiency

Emergent reported revenue of $1.01 billion for FY 2024, reflecting its diversified product and service offerings. However, net income stood at -$190.6 million, with diluted EPS of -$3.6, indicating significant profitability challenges. Operating cash flow was $58.7 million, supported by working capital adjustments, while capital expenditures totaled -$22.9 million, suggesting restrained investment in capacity expansion.

Earnings Power And Capital Efficiency

The company’s negative earnings highlight operational inefficiencies, likely tied to high R&D and manufacturing costs. Its capital efficiency is further strained by a debt-heavy structure, with total debt at $663.7 million against cash reserves of $99.5 million. The absence of dividends aligns with its focus on reinvestment, though profitability hurdles persist.

Balance Sheet And Financial Health

Emergent’s balance sheet shows moderate liquidity, with cash and equivalents covering near-term obligations. However, its elevated debt load ($663.7 million) raises leverage concerns, particularly given inconsistent profitability. The lack of dividend payouts underscores a conservative approach to capital preservation amid financial restructuring efforts.

Growth Trends And Dividend Policy

Growth is driven by pipeline advancements, including AP003 (naloxone spray) and AV7909 (anthrax vaccine), though commercialization risks remain. The company does not pay dividends, prioritizing debt reduction and R&D funding. Revenue stability hinges on government contracts, while CDMO services offer supplementary growth potential.

Valuation And Market Expectations

With a market cap of $342.5 million and a beta of 2.09, Emergent is viewed as high-risk, reflecting its volatile earnings and sector-specific exposure. Investors likely discount its valuation due to profitability challenges, though its niche in biodefense could attract long-term interest if pipeline assets gain traction.

Strategic Advantages And Outlook

Emergent’s strategic edge lies in its specialized biodefense portfolio and government partnerships. Near-term headwinds include debt management and operational turnaround, but its pipeline and CDMO capabilities provide avenues for recovery. The outlook remains cautious, pending execution on cost optimization and clinical milestones.

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