investorscraft@gmail.com

Intrinsic ValueAurinia Pharmaceuticals Inc. (AUP.TO)

Previous Close$16.76
Intrinsic Value
Upside potential
Previous Close
$16.76

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

Aurinia Pharmaceuticals Inc. is a clinical-stage biopharmaceutical company focused on developing and commercializing therapies for autoimmune and inflammatory diseases, primarily in the United States and China. The company's lead investigational drug, voclosporin, targets lupus nephritis, dry eye syndrome, and focal segmental glomerulosclerosis, positioning it in the competitive specialty pharmaceuticals sector. Aurinia operates in the high-risk, high-reward biopharma space, where success hinges on clinical trial outcomes and regulatory approvals. Its market position is defined by its niche focus on nephrology and ophthalmology, with voclosporin representing a potential first-in-class therapy for lupus nephritis. The company's revenue model relies heavily on future commercialization and licensing agreements, given its pre-revenue status in 2020. Aurinia faces competition from larger pharmaceutical firms but differentiates itself through its targeted approach to underserved autoimmune conditions. The company's strategic focus on lupus nephritis—a condition with limited treatment options—could provide a significant market opportunity if clinical development succeeds.

Revenue Profitability And Efficiency

In FY 2020, Aurinia reported revenue of CAD 50.1 million, likely from collaboration agreements or milestone payments, while posting a net loss of CAD 102.7 million. The negative operating cash flow of CAD 69.9 million reflects heavy R&D investment in voclosporin's clinical development. Capital expenditures of CAD 7.3 million suggest moderate infrastructure growth, typical for a clinical-stage biopharma company.

Earnings Power And Capital Efficiency

The company's diluted EPS of CAD -1.10 underscores its pre-commercialization stage, with earnings power contingent on successful drug development. Aurinia's capital efficiency is challenged by high burn rates, though its CAD 272.4 million cash position provides runway for continued operations. The modest total debt of CAD 8.4 million indicates limited leverage, with funding primarily equity-based.

Balance Sheet And Financial Health

Aurinia maintains a strong liquidity position with CAD 272.4 million in cash and equivalents against minimal debt (CAD 8.4 million), suggesting financial flexibility to fund operations. The balance sheet reflects a typical clinical-stage biotech profile—asset-light with substantial cash reserves to sustain R&D activities until potential commercialization or partnership milestones are achieved.

Growth Trends And Dividend Policy

As a development-stage company, Aurinia does not pay dividends, reinvesting all capital into drug development. Growth prospects hinge entirely on voclosporin's clinical and regulatory progress. The company's valuation will be driven by pipeline milestones rather than traditional financial metrics, with investors focused on trial results and potential FDA approvals.

Valuation And Market Expectations

With a beta of 0.28, Aurinia's stock exhibits lower volatility than the broader market, possibly reflecting investor perception of its clinical-stage risk profile. Market expectations are tied to voclosporin's potential, with valuation metrics less relevant than pipeline progress given the company's pre-revenue status in 2020.

Strategic Advantages And Outlook

Aurinia's key strategic advantage lies in voclosporin's novel mechanism and addressable markets, particularly in lupus nephritis where treatment options are limited. The outlook depends heavily on clinical outcomes and regulatory pathways, with success potentially positioning the company as an acquisition target. Risks include trial failures, competition, and commercialization challenges inherent in biopharma development.

Sources

Company filings, market data

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