investorscraft@gmail.com

Intrinsic Value of Arvinas, Inc. (ARVN)

Previous Close$7.95
Intrinsic Value
Upside potential
Previous Close
$7.95

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

Arvinas, Inc. is a clinical-stage biotechnology company pioneering targeted protein degradation (TPD) therapeutics, a novel approach to drug discovery. The company focuses on developing PROTAC (PROteolysis TArgeting Chimera) protein degraders to treat diseases such as cancer and neurodegenerative disorders. Its lead candidates include ARV-471 for breast cancer and ARV-110 for prostate cancer, both in clinical trials. Arvinas collaborates with major pharmaceutical firms, including Pfizer and Bayer, to advance its pipeline and leverage shared expertise. The company operates in the highly competitive biopharmaceutical sector, where innovation and clinical validation are critical. Arvinas differentiates itself through its proprietary TPD platform, which offers potential advantages over traditional small-molecule inhibitors by targeting previously undruggable proteins. Its strategic partnerships provide financial support and validation, though commercialization risks remain high given the early-stage nature of its programs.

Revenue Profitability And Efficiency

Arvinas reported $263.4 million in revenue for FY 2024, primarily from collaboration agreements, but posted a net loss of $198.9 million, reflecting significant R&D investments. The diluted EPS of -$2.77 underscores the company's pre-commercialization phase. Operating cash flow was -$259.3 million, with modest capital expenditures of $1.8 million, indicating heavy spending on clinical development rather than infrastructure.

Earnings Power And Capital Efficiency

The company’s negative earnings and cash flow highlight its reliance on external funding to sustain operations. Capital efficiency is constrained by high R&D costs, though collaborations mitigate some financial strain. The lack of profitability is typical for clinical-stage biotech firms, with success contingent on pipeline progression and eventual commercialization.

Balance Sheet And Financial Health

Arvinas held $100.5 million in cash and equivalents at FY 2024-end, with total debt of $9.7 million, suggesting a manageable leverage position. However, the substantial operating cash burn necessitates additional funding to support ongoing trials. The balance sheet reflects a liquidity runway that may require further capital raises or partnership milestones to extend.

Growth Trends And Dividend Policy

Growth is driven by clinical advancements, with key catalysts including data readouts for ARV-471 and ARV-110. The company does not pay dividends, reinvesting all resources into R&D. Future revenue hinges on milestone payments from partners and potential royalties, though commercialization remains years away.

Valuation And Market Expectations

The market values Arvinas based on its pipeline potential rather than current earnings. Investors focus on clinical progress and partnerships, with volatility tied to trial outcomes. The absence of near-term profitability is priced in, but setbacks could significantly impact valuation.

Strategic Advantages And Outlook

Arvinas’ PROTAC platform offers a differentiated approach in oncology and neurodegeneration, with partnerships validating its science. The outlook depends on clinical success, regulatory milestones, and securing additional funding. Risks include trial failures and competition, but breakthroughs could position the company as a leader in protein degradation therapeutics.

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