investorscraft@gmail.com

Intrinsic ValueAnnexon, Inc. (ANNX)

Previous Close$6.23
Intrinsic Value
Upside potential
Previous Close
$6.23

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

Annexon, Inc. is a clinical-stage biopharmaceutical company focused on developing novel therapies for autoimmune and neurodegenerative diseases. The company’s core strategy revolves around targeting the classical complement pathway, a key driver of inflammation and tissue damage in these conditions. Annexon’s lead candidates, including ANX005 and ANX007, aim to address unmet medical needs in diseases such as Guillain-Barré syndrome, Huntington’s disease, and geographic atrophy. The biotech sector is highly competitive, with significant R&D costs and regulatory hurdles, but Annexon differentiates itself through its precision approach to complement inhibition. The company’s pipeline is strategically positioned to capitalize on growing demand for innovative treatments in neurology and immunology, though commercialization risks remain high given its pre-revenue status.

Revenue Profitability And Efficiency

Annexon reported no revenue for the period, reflecting its clinical-stage status. The company posted a net loss of $138.2 million, with diluted EPS of -$1.01, driven by heavy R&D investments. Operating cash flow was negative $118 million, underscoring the capital-intensive nature of drug development. Capital expenditures were minimal at $15,000, indicating a focus on clinical trials rather than infrastructure.

Earnings Power And Capital Efficiency

Annexon’s earnings power is currently negative due to its pre-commercialization phase. The company’s capital efficiency is constrained by high R&D burn rates, typical for biotech firms advancing multiple clinical programs. With no approved products, earnings generation remains contingent on successful trial outcomes and future commercialization efforts.

Balance Sheet And Financial Health

Annexon held $49.5 million in cash and equivalents, against total debt of $28.97 million, providing limited liquidity. The negative operating cash flow suggests reliance on additional financing to sustain operations. The balance sheet reflects the challenges of funding prolonged clinical development without revenue streams.

Growth Trends And Dividend Policy

Growth hinges on clinical milestones, with no near-term revenue expected. The company does not pay dividends, consistent with its focus on reinvesting capital into R&D. Investor returns will depend on pipeline progress and potential partnerships or licensing deals.

Valuation And Market Expectations

Market expectations are tied to Annexon’s ability to advance its pipeline and demonstrate clinical efficacy. The absence of revenue complicates traditional valuation metrics, leaving the stock sensitive to trial updates and sector sentiment. The high-risk, high-reward profile aligns with speculative biotech investing.

Strategic Advantages And Outlook

Annexon’s focus on complement-mediated diseases offers a differentiated niche, but success depends on clinical validation. The outlook remains uncertain, with liquidity concerns and competition posing risks. Strategic partnerships or positive trial data could catalyze value creation, but setbacks may necessitate further dilution.

Sources

Company filings (10-K), 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