investorscraft@gmail.com

Intrinsic ValueEsperion Therapeutics, Inc. (0IIM.L)

Previous Close£3.38
Intrinsic Value
Upside potential
Previous Close
£3.38

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

Esperion Therapeutics operates in the pharmaceutical sector, specializing in therapies for elevated LDL cholesterol, a critical risk factor for cardiovascular diseases. The company’s revenue model hinges on its flagship products, NEXLETOL and NEXLIZET, which target atherosclerotic cardiovascular disease and heterozygous familial hypercholesterolemia. These drugs differentiate themselves as oral alternatives to injectable PCSK9 inhibitors, offering convenience and competitive efficacy. Esperion has strategically partnered with Daiichi Sankyo Europe and Serometrix to expand its pipeline, including an oral PCSK9 inhibitor program, enhancing its long-term growth potential. The company operates in a high-barrier, regulated market where innovation and clinical validation are paramount. Despite competition from established players, Esperion’s focus on niche cardiovascular therapies positions it as a specialized contender in the lipid management space. Its collaborations and licensing agreements bolster its market reach, particularly in Europe, while its R&D efforts aim to address unmet needs in cholesterol management.

Revenue Profitability And Efficiency

Esperion reported revenue of $332.3 million for the period, reflecting strong commercialization of its lead products. However, the company posted a net loss of $51.7 million, with diluted EPS at -$0.28, indicating ongoing investment in growth and operational scaling. Operating cash flow was negative at $23.7 million, though capital expenditures were minimal at $317,000, suggesting disciplined spending on infrastructure.

Earnings Power And Capital Efficiency

The company’s earnings power remains constrained by its growth phase, with R&D and commercialization costs outweighing current revenue. Capital efficiency is moderated by its partnership-driven model, which leverages external resources for development and distribution. The collaboration with Daiichi Sankyo Europe provides revenue-sharing opportunities, mitigating some capital intensity.

Balance Sheet And Financial Health

Esperion holds $144.8 million in cash and equivalents, providing liquidity for near-term operations. Total debt stands at $297.6 million, reflecting financing needs for product launches and R&D. The balance sheet shows a leveraged position, but the company’s revenue trajectory and partnerships offer pathways to deleverage over time.

Growth Trends And Dividend Policy

Growth is driven by the adoption of NEXLETOL and NEXLIZET, with potential upside from pipeline advancements. The company does not pay dividends, reinvesting all cash flows into growth initiatives and debt management. Future revenue growth will depend on market penetration and clinical successes.

Valuation And Market Expectations

With a market cap of $157.1 million, Esperion trades at a discount to peers, reflecting its current losses and high-risk profile. The beta of 0.745 suggests lower volatility relative to the market, possibly due to its niche focus. Investors likely anticipate future profitability as products gain traction.

Strategic Advantages And Outlook

Esperion’s strategic partnerships and focused therapeutic approach provide competitive advantages in the lipid management market. The outlook hinges on successful commercialization and pipeline progress, with potential for upside if its oral PCSK9 inhibitor advances. Near-term challenges include achieving profitability and managing debt, but long-term opportunities in cardiovascular health remain promising.

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