investorscraft@gmail.com

Intrinsic ValueNeurocrine Biosciences, Inc. (0K6R.L)

Previous Close£136.00
Intrinsic Value
Upside potential
Previous Close
£136.00

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

Neurocrine Biosciences operates in the specialty pharmaceuticals sector, focusing on neurological, endocrine, and psychiatric disorders. The company’s revenue model is anchored by its commercialized products, including INGREZZA for tardive dyskinesia, ONGENTYS for Parkinson’s disease, and ORILISSA and ORIAHNN for endometriosis and uterine fibroids, respectively. These therapies address high unmet medical needs, positioning Neurocrine as a key player in niche markets with limited competition. The company also leverages strategic collaborations with firms like AbbVie and Takeda to expand its pipeline and commercial reach. Neurocrine’s clinical-stage assets, such as NBI-921352 for epilepsy and NBI-1065845 for depression, underscore its commitment to innovation in CNS disorders. Its market position is strengthened by a focused R&D strategy and a commercial footprint targeting specialized prescribers. The company’s ability to commercialize rare disease therapies and maintain exclusivity for its lead products provides a competitive edge in the biopharmaceutical landscape.

Revenue Profitability And Efficiency

Neurocrine reported revenue of $2.36 billion, with net income of $341.3 million, reflecting a net margin of approximately 14.5%. The company’s operating cash flow stood at $595.4 million, indicating strong cash generation from its commercial products. Capital expenditures were modest at $38.2 million, suggesting efficient allocation of resources toward growth initiatives.

Earnings Power And Capital Efficiency

Diluted EPS of $3.29 demonstrates the company’s earnings power, supported by high-margin specialty pharmaceuticals. Neurocrine’s capital efficiency is evident in its ability to fund R&D and commercialization efforts while maintaining profitability, with no dividend payouts, allowing reinvestment into pipeline development.

Balance Sheet And Financial Health

The company holds $233 million in cash and equivalents against total debt of $455.1 million, indicating a manageable leverage position. Its balance sheet remains robust, with sufficient liquidity to support ongoing operations and strategic investments.

Growth Trends And Dividend Policy

Neurocrine’s growth is driven by its commercial products and expanding pipeline, with no current dividend policy, reflecting a focus on reinvesting profits into R&D and market expansion. The company’s revenue growth potential lies in label expansions and new product launches.

Valuation And Market Expectations

With a market cap of $11.7 billion and a beta of 0.26, Neurocrine is viewed as a lower-volatility biopharma stock. The valuation reflects expectations for sustained growth from its niche CNS and endocrine franchises.

Strategic Advantages And Outlook

Neurocrine’s strategic advantages include its specialized focus, strong commercial execution, and collaborative partnerships. The outlook remains positive, with pipeline advancements and potential label expansions driving long-term value creation.

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