investorscraft@gmail.com

Intrinsic ValuePeptiDream Inc. (4587.T)

Previous Close¥1,564.00
Intrinsic Value
Upside potential
Previous Close
¥1,564.00

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

PeptiDream Inc. is a biopharmaceutical company specializing in the discovery and development of constrained peptides, small molecules, and peptide-drug conjugate (PDC) therapeutics. Leveraging its proprietary Peptide Discovery Platform System (PDPS), the company identifies and optimizes peptide-based drug candidates for therapeutic applications. Its platform enables rapid screening and synthesis of diverse peptide libraries, making it a valuable partner for large pharmaceutical firms seeking novel biologics. PeptiDream operates in the competitive biotechnology sector, where its focus on constrained peptides differentiates it from traditional small-molecule and antibody-based drug developers. The company has secured strategic collaborations, including a notable partnership with Takeda Pharmaceutical to develop PDCs for neuromuscular diseases, underscoring its credibility in peptide therapeutics. With a strong intellectual property portfolio and a capital-efficient R&D model, PeptiDream is positioned as a key innovator in the peptide space, targeting high-value indications with unmet medical needs.

Revenue Profitability And Efficiency

PeptiDream reported revenue of JPY 46.7 billion for the fiscal year ending December 2024, with net income of JPY 15.0 billion, reflecting a robust margin of approximately 32%. The company's operating cash flow stood at JPY 23.8 billion, supported by licensing fees and collaborative R&D income. Capital expenditures were modest at JPY 2.1 billion, indicating a capital-light business model focused on partnerships rather than in-house manufacturing.

Earnings Power And Capital Efficiency

The company's diluted EPS of JPY 115.68 highlights its earnings power, driven by high-margin licensing deals and milestone payments. PeptiDream's capital efficiency is evident in its ability to generate significant cash flow from operations relative to its R&D investments. Its asset-light approach minimizes fixed costs, allowing for scalable growth through collaborations.

Balance Sheet And Financial Health

PeptiDream maintains a solid balance sheet with JPY 48.1 billion in cash and equivalents, providing ample liquidity for R&D and business development. Total debt of JPY 19.6 billion is manageable, given the company's strong cash position and profitability. The absence of dividend payouts suggests a reinvestment-focused strategy to sustain innovation and pipeline growth.

Growth Trends And Dividend Policy

PeptiDream's growth is fueled by its expanding partnership pipeline and advancing clinical programs. The company does not pay dividends, opting instead to reinvest profits into R&D and strategic collaborations. This aligns with its focus on long-term value creation through drug discovery and licensing opportunities.

Valuation And Market Expectations

With a market capitalization of JPY 216.1 billion, PeptiDream trades at a premium, reflecting investor confidence in its platform technology and partnership-driven revenue model. The low beta of 0.243 suggests relative insulation from broader market volatility, typical of niche biotech firms with specialized intellectual property.

Strategic Advantages And Outlook

PeptiDream's key strategic advantages include its proprietary PDPS technology and a collaborative business model that mitigates development risks. The outlook remains positive, with potential upside from milestone payments and expanded partnerships. However, reliance on external partners for commercialization introduces execution risks, requiring careful monitoring of collaboration progress.

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