investorscraft@gmail.com

Intrinsic ValueAlnylam Pharmaceuticals, Inc. (ALNY)

Previous Close$465.89
Intrinsic Value
Upside potential
Previous Close
$465.89

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

Alnylam Pharmaceuticals, Inc. is a biopharmaceutical company pioneering RNA interference (RNAi) therapeutics, a groundbreaking approach to silencing disease-causing genes. The company focuses on rare genetic, cardio-metabolic, and hepatic infectious diseases, with a portfolio including FDA-approved treatments like ONPATTRO, GIVLAARI, and OXLUMO. Alnylam leverages its proprietary RNAi platform to develop precision medicines, targeting underserved patient populations with high unmet needs. Its commercial success is driven by premium pricing and strategic partnerships, positioning it as a leader in the RNAi therapeutics space. The company operates in a highly specialized niche, competing with larger biopharma firms but maintaining differentiation through its technological edge and first-mover advantage. Alnylam’s market position is reinforced by its robust pipeline and expanding global footprint, particularly in rare diseases where therapeutic options are limited. The firm’s revenue model combines product sales, collaboration revenues, and milestone payments, ensuring diversified income streams while mitigating pipeline risks.

Revenue Profitability And Efficiency

Alnylam reported revenue of $2.25 billion for FY 2024, reflecting strong growth in its commercial portfolio. However, the company remains unprofitable, with a net loss of $278 million and diluted EPS of -$2.16. Operating cash flow was negative at $8.3 million, though capital expenditures were modest at $34.3 million, indicating disciplined spending. The firm’s profitability challenges stem from high R&D and commercialization costs inherent in its innovative therapeutic focus.

Earnings Power And Capital Efficiency

Alnylam’s earnings power is constrained by its ongoing investments in R&D and commercialization, though its revenue growth suggests scaling potential. The company’s capital efficiency is under pressure due to negative operating cash flow, but its $966 million cash reserve provides a buffer. Debt stands at $1.3 billion, requiring careful management to balance growth and financial stability.

Balance Sheet And Financial Health

Alnylam maintains a solid liquidity position with $966 million in cash and equivalents, offset by total debt of $1.3 billion. The balance sheet reflects a strategic focus on funding growth while managing leverage. The company’s financial health is adequate for its stage, though sustained profitability will be critical to reducing reliance on external financing.

Growth Trends And Dividend Policy

Alnylam’s growth is driven by its expanding commercial portfolio and pipeline advancements, with revenue increasing year-over-year. The company does not pay dividends, reinvesting all cash flows into R&D and commercialization efforts. Future growth will hinge on successful clinical trials and broader adoption of its RNAi therapies.

Valuation And Market Expectations

Alnylam’s valuation reflects its leadership in RNAi therapeutics and growth potential, though profitability concerns persist. Market expectations are tied to pipeline milestones and commercial execution, with investors weighing innovation against near-term financial performance.

Strategic Advantages And Outlook

Alnylam’s strategic advantages include its proprietary RNAi platform, first-mover status, and focus on rare diseases. The outlook is promising, with a robust pipeline and expanding market opportunities, but execution risks and competitive pressures remain key challenges.

Sources

Company filings, investor presentations

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