investorscraft@gmail.com

Intrinsic ValueZogenix, Inc. (0M3O.L)

Previous Close£40.75
Intrinsic Value
Upside potential
Previous Close
£40.75

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2021 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Zogenix, Inc. is a biopharmaceutical company focused on developing and commercializing therapies for rare diseases, particularly in the field of epilepsy. Its lead product, Fintepla, is a low-dose fenfluramine undergoing Phase III trials for Dravet syndrome and Lennox-Gastaut syndrome, with additional Phase II trials for other rare epileptic conditions. The company also collaborates with Tevard Biosciences to explore gene therapies for genetic epilepsies. Operating in the highly specialized rare disease market, Zogenix targets unmet medical needs, positioning itself as a niche player with potential for high-impact therapies. The company’s revenue model relies on successful clinical development, regulatory approvals, and commercialization of its pipeline, supported by strategic partnerships. Despite the competitive landscape dominated by larger pharmaceutical firms, Zogenix differentiates itself through its focus on rare epileptic disorders and innovative therapeutic approaches.

Revenue Profitability And Efficiency

Zogenix reported revenue of $81.69 million for FY 2021, primarily driven by its lead product Fintepla. However, the company posted a net loss of $227.41 million, reflecting significant R&D and commercialization expenses. Operating cash flow was negative at $185.31 million, underscoring the capital-intensive nature of its clinical development efforts. The diluted EPS of -$4.24 highlights ongoing financial challenges as the company invests in its pipeline.

Earnings Power And Capital Efficiency

The company’s earnings power remains constrained by high operational costs and limited commercial scale. With a negative net income and substantial R&D expenditures, capital efficiency is a critical challenge. Zogenix’s ability to monetize Fintepla and advance its clinical pipeline will be pivotal in improving its earnings trajectory and achieving sustainable profitability.

Balance Sheet And Financial Health

Zogenix held $101.18 million in cash and equivalents at year-end 2021, alongside total debt of $168.48 million. The negative operating cash flow and significant net losses raise concerns about liquidity, though the company’s collaboration agreements may provide additional funding avenues. Investors should monitor its ability to manage debt and secure further capital to support ongoing clinical trials.

Growth Trends And Dividend Policy

Growth prospects hinge on the successful commercialization of Fintepla and expansion into additional indications. The company does not pay dividends, reinvesting all resources into R&D and market expansion. Future revenue growth will depend on regulatory approvals and market penetration for its therapies, particularly in rare disease segments with high unmet needs.

Valuation And Market Expectations

Given its clinical-stage focus and negative profitability, Zogenix’s valuation is driven by pipeline potential rather than current earnings. Market expectations are tied to milestones such as regulatory approvals and partnership developments. The stock’s beta of 0.90 suggests moderate volatility relative to the broader market.

Strategic Advantages And Outlook

Zogenix’s strategic advantages include its specialized focus on rare epileptic disorders and collaborations with gene therapy innovators. The outlook depends on clinical success, regulatory pathways, and commercialization execution. While risks remain high, breakthroughs in its pipeline could position the company as a key player in niche therapeutic markets.

Sources

Company filings, investor presentations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

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