investorscraft@gmail.com

Intrinsic ValueAthira Pharma, Inc. (ATHA)

Previous Close$0.00
Intrinsic Value
Upside potential
Previous Close
$0.00

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

Athira Pharma, Inc. is a clinical-stage biopharmaceutical company focused on developing small-molecule therapeutics for neurodegenerative diseases, particularly Alzheimer’s and Parkinson’s. The company’s lead candidate, fosgonimeton (ATH-1017), targets the restoration of neuronal health by modulating the HGF/MET pathway, a novel approach distinct from amyloid or tau-focused therapies. Athira’s pipeline also includes ATH-1020 for neuropsychiatric indications, positioning it in the high-need but competitive neuroscience sector. The company operates with a capital-efficient R&D model, prioritizing proof-of-concept trials to de-risk development before seeking partnerships or commercialization. Its market position hinges on demonstrating clinical efficacy in mid-to-late-stage trials, with potential differentiation through disease-modifying mechanisms. The neurodegenerative drug market is crowded with large-cap peers, but Athira’s niche focus on synaptic repair could carve a unique space if data validate its hypothesis.

Revenue Profitability And Efficiency

Athira reported no revenue in FY 2024, consistent with its pre-commercial stage. Net losses totaled $96.9 million, reflecting R&D investments in clinical trials and pipeline development. Operating cash flow was -$97.2 million, closely aligned with net losses, indicating minimal non-cash adjustments. Capital expenditures were negligible ($33k), underscoring a lean asset-light model reliant on contracted research services rather than in-house infrastructure.

Earnings Power And Capital Efficiency

The company’s diluted EPS of -$2.52 reflects high burn rates typical of biotech firms in clinical development. Athira’s capital efficiency is tied to trial outcomes; positive data could attract partnership funding or reduce future capital needs. Current cash reserves of $48.4 million (post-period) suggest a runway constrained by trial costs, necessitating potential dilutive financing or strategic deals to advance pipelines.

Balance Sheet And Financial Health

Athira’s balance sheet shows $48.4 million in cash against minimal debt ($1.2 million), providing liquidity but with a limited buffer given annual cash burn near $100 million. The equity-heavy structure (no significant liabilities) offers flexibility, but sustainability depends on successful trial milestones or external funding. Investors should monitor cash runway relative to trial timelines and enrollment costs.

Growth Trends And Dividend Policy

Growth is entirely pipeline-dependent, with fosgonimeton’s Phase 2/3 LIFT-AD trial as the near-term catalyst. No dividends are issued, as is standard for pre-revenue biotechs. Share count rose to 38.5 million (up 15% YoY), reflecting equity raises to fund operations. Future dilution risk remains elevated unless non-dilutive funding emerges from partnerships or grants.

Valuation And Market Expectations

The market prices Athira as a binary option on clinical success, with volatility tied to trial updates. Negative earnings and lack of revenue render traditional multiples irrelevant. Valuation hinges on risk-adjusted net present value of the pipeline, discounted for high failure rates in neuroscience. Short interest and option activity suggest skepticism, aligning with sector-wide challenges in Alzheimer’s drug development.

Strategic Advantages And Outlook

Athira’s scientific differentiation lies in targeting synaptic repair rather than amyloid plaques, potentially addressing broader patient subsets. However, the outlook is highly uncertain pending LIFT-AD data in 2024. Strategic advantages include a lean structure and focused pipeline, but competition from larger peers (e.g., Biogen, Eli Lilly) and high trial failure risks temper optimism. Success would require clear efficacy signals to attract partners or acquirers.

Sources

10-K filing, company press releases

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