investorscraft@gmail.com

Intrinsic ValueIonis Pharmaceuticals, Inc. (0JDI.L)

Previous Close£83.00
Intrinsic Value
Upside potential
Previous Close
£83.00

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

Ionis Pharmaceuticals, Inc. is a pioneering biopharmaceutical company specializing in RNA-targeted therapeutics, operating in the highly competitive medical pharmaceuticals sector. The company's core revenue model is built on drug development, strategic collaborations, and licensing agreements with major pharmaceutical partners such as Biogen, AstraZeneca, and Novartis. Its flagship products, including SPINRAZA for spinal muscular atrophy and TEGSEDI for hereditary transthyretin-mediated amyloidosis, demonstrate its focus on rare and severe genetic disorders. Ionis leverages its proprietary antisense technology platform to develop treatments across metabolic, infectious, renal, ophthalmic, and oncological diseases, positioning itself as a leader in RNA-based drug innovation. The company’s deep pipeline, featuring late-stage candidates like Eplontersen and Olezarsen, underscores its commitment to addressing unmet medical needs. Ionis maintains a strong market position through its collaborative approach, mitigating R&D risks while capitalizing on the commercial capabilities of its partners. Its ability to secure high-profile alliances reflects its scientific credibility and long-term growth potential in the rapidly evolving RNA therapeutics space.

Revenue Profitability And Efficiency

Ionis Pharmaceuticals reported revenue of $705.1 million for the period, reflecting its reliance on collaboration payments and product royalties. However, the company posted a net loss of $453.9 million, with diluted EPS of -$3.04, highlighting the high costs associated with drug development and clinical trials. Operating cash flow was negative at -$500.9 million, exacerbated by significant R&D expenditures, while capital expenditures totaled -$45.3 million, indicating ongoing investment in its therapeutic pipeline.

Earnings Power And Capital Efficiency

The company’s earnings power is currently constrained by its heavy investment in R&D, as evidenced by its negative net income and operating cash flow. Capital efficiency remains under pressure due to the long development cycles and regulatory hurdles inherent in biopharmaceuticals. However, its strategic collaborations provide non-dilutive funding, helping to sustain its research efforts without overleveraging its balance sheet.

Balance Sheet And Financial Health

Ionis holds $242.1 million in cash and equivalents, providing liquidity to support near-term operations. Total debt stands at $1.42 billion, reflecting its reliance on financing to fund development activities. The absence of dividends aligns with its growth-focused strategy, prioritizing reinvestment over shareholder returns. While the debt load is substantial, its partnership-driven revenue streams offer some financial flexibility.

Growth Trends And Dividend Policy

Growth is driven by its robust pipeline, with multiple phase 3 candidates targeting high-need indications. The company does not pay dividends, redirecting all available resources toward advancing its clinical programs. Future revenue growth hinges on successful drug approvals and expanded commercialization through partners, though near-term profitability remains uncertain due to ongoing R&D costs.

Valuation And Market Expectations

With a market capitalization of $5.2 billion, Ionis is valued on its pipeline potential rather than current profitability. The low beta of 0.151 suggests relative insulation from broader market volatility, typical of biotech firms with long-duration assets. Investors likely anticipate milestone payments and future royalties from partnered programs, though execution risks remain a key consideration.

Strategic Advantages And Outlook

Ionis’ strategic advantages include its leadership in RNA-targeted therapies and a diversified partnership network that mitigates development risks. The outlook depends on clinical successes, particularly for late-stage candidates like Eplontersen and Olezarsen. While near-term financial pressures persist, its technology platform and collaborative model position it for long-term value creation in the specialized therapeutics market.

Sources

Company filings, investor presentations, 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