investorscraft@gmail.com

Intrinsic ValueAgios Pharmaceuticals, Inc. (AGIO)

Previous Close$36.78
Intrinsic Value
Upside potential
Previous Close
$36.78

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

Agios Pharmaceuticals, Inc. is a biopharmaceutical company focused on developing and commercializing novel therapies for rare genetic diseases and cancer. The company leverages its deep expertise in cellular metabolism to pioneer treatments targeting metabolic dysregulation, with a pipeline spanning small-molecule inhibitors and enzyme replacement therapies. Agios operates in the highly specialized and competitive rare disease sector, where innovation and regulatory expertise are critical to success. Its lead products include Pyrukynd (mitapivat), the first FDA-approved therapy for pyruvate kinase deficiency, a rare hemolytic anemia. The company strategically positions itself as a leader in metabolic disease therapeutics, combining scientific rigor with targeted commercialization efforts. Agios collaborates with global partners to expand its reach while maintaining a disciplined R&D approach to address unmet medical needs. Its market position is bolstered by a strong intellectual property portfolio and a focus on niche indications with high barriers to entry.

Revenue Profitability And Efficiency

Agios reported revenue of $36.5 million for the period, reflecting its transition toward commercialization. The company posted a net income of $673.7 million, heavily influenced by non-recurring items such as licensing gains. Operating cash flow was negative at $389.8 million, indicating significant investment in R&D and commercialization efforts. Capital expenditures were minimal at $1.7 million, suggesting a lean operational model focused on pipeline development rather than physical infrastructure.

Earnings Power And Capital Efficiency

Diluted EPS stood at $11.64, driven by one-time financial events rather than recurring operational performance. The company’s capital efficiency is under scrutiny given its negative operating cash flow, though its focus on high-potential rare disease markets may justify near-term losses. Agios’ ability to monetize its pipeline and control R&D spend will be critical to improving sustainable earnings power.

Balance Sheet And Financial Health

Agios maintains a solid liquidity position with $76.2 million in cash and equivalents, against total debt of $57.0 million. The balance sheet appears manageable, but the company’s negative cash flow highlights reliance on external funding or partnerships to sustain operations. Shareholder equity is supported by recent profitability, though long-term stability depends on successful commercialization and pipeline progress.

Growth Trends And Dividend Policy

Agios is in a growth phase, prioritizing pipeline expansion and market penetration for its approved therapies. The company does not pay dividends, reinvesting all cash flows into R&D and commercialization. Growth prospects hinge on regulatory milestones and adoption of Pyrukynd, along with advancements in its oncology and genetic disease programs. Investor returns are likely tied to equity appreciation rather than income.

Valuation And Market Expectations

The market values Agios based on its potential in rare disease therapeutics, with a focus on upcoming clinical data and commercialization milestones. The significant net income in this period is atypical and may not reflect recurring earnings power. Investors are likely pricing in long-term pipeline success, though volatility is expected given the binary nature of biotech outcomes.

Strategic Advantages And Outlook

Agios’ strategic advantages include its metabolic disease expertise, first-mover status in PK deficiency, and disciplined pipeline focus. The outlook depends on execution in commercializing Pyrukynd and advancing late-stage candidates. Partnerships and regulatory successes could drive upside, while clinical setbacks or slower adoption pose risks. The company’s niche focus provides differentiation but requires sustained innovation to maintain competitiveness.

Sources

Company filings (10-K, 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