investorscraft@gmail.com

Intrinsic ValueAmryt Pharma plc (AMYT.L)

Previous Close£143.00
Intrinsic Value
Upside potential
Previous Close
£143.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2020 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Amryt Pharma plc is a commercial-stage biopharmaceutical company specializing in rare and orphan diseases, leveraging a focused acquisition and development strategy to address unmet medical needs. Its core revenue model centers on commercializing niche therapies, including metreleptin for leptin deficiency, oral octreotide for acromegaly, and lomitapide for rare cholesterol disorders. The company also has a promising pipeline, such as Oleogel-S10 for Epidermolysis Bullosa (EB), a severe genetic skin condition. Operating in a high-barrier sector with limited competition, Amryt targets small but critical patient populations, ensuring pricing power and long-term revenue stability. Its geographic reach spans the Americas, Europe, and the Middle East, supported by strategic partnerships and regulatory exclusivities. The rare disease market, though niche, offers durable growth due to limited treatment alternatives and strong reimbursement frameworks. Amryt’s hybrid approach—combining commercial execution with targeted R&D—positions it as a consolidator in the orphan drug space.

Revenue Profitability And Efficiency

Amryt reported revenue of 182.6 million GBp in FY2020, reflecting its commercial traction in rare disease therapies. However, net income stood at -104.5 million GBp, driven by R&D investments and operational costs. Operating cash flow was positive at 26.9 million GBp, indicating core business viability, while capital expenditures were modest at -2.5 million GBp, suggesting disciplined spending.

Earnings Power And Capital Efficiency

The company’s diluted EPS of -1.38 GBp underscores its growth-phase challenges, with earnings pressured by pipeline development. Still, its focus on high-margin orphan drugs and scalable commercial infrastructure could improve capital efficiency over time, particularly as late-stage candidates like Oleogel-S10 near regulatory milestones.

Balance Sheet And Financial Health

Amryt held 118.6 million GBp in cash and equivalents against 189.4 million GBp of total debt, indicating a leveraged but manageable position. The absence of dividends aligns with its reinvestment strategy, prioritizing pipeline advancement over shareholder returns in the near term.

Growth Trends And Dividend Policy

Growth is driven by organic sales of existing therapies and clinical progress in EB treatments. With no dividend payout, Amryt allocates resources entirely to R&D and commercialization, targeting long-term value creation in underserved markets.

Valuation And Market Expectations

The market’s muted beta (0.20) suggests low correlation with broader indices, typical of niche biopharma firms. Valuation hinges on pipeline success, particularly Oleogel-S10’s potential approval and market penetration.

Strategic Advantages And Outlook

Amryt’s rare disease focus grants regulatory advantages and pricing power. Near-term risks include clinical trial outcomes and debt servicing, but its targeted pipeline and commercial footprint position it for sustainable growth in a resilient sector.

Sources

Company filings, London Stock Exchange disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2021202220232024202520262027202820292030203120322033203420352036203720382039204020412042204320442045

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