Previous Close | $7.59 |
Intrinsic Value | $169.94 |
Upside potential | +2,139% |
Data is not available at this time.
Aurinia Pharmaceuticals Inc. is a biopharmaceutical company focused on developing and commercializing therapies for autoimmune diseases, particularly lupus nephritis. Its flagship product, LUPKYNIS (voclosporin), is an FDA-approved oral calcineurin inhibitor for treating adults with active lupus nephritis, a severe complication of systemic lupus erythematosus. The company operates in the highly specialized and competitive autoimmune therapeutics market, where differentiation hinges on clinical efficacy, safety profiles, and patient accessibility. Aurinia’s revenue model is primarily driven by direct sales of LUPKYNIS in the U.S., supplemented by strategic partnerships for international commercialization. The company targets a niche but growing patient population, leveraging its first-mover advantage in lupus nephritis treatment. Market positioning is reinforced by ongoing clinical trials and lifecycle management strategies to expand LUPKYNIS’s label. Aurinia competes against larger biopharma firms but maintains a focused approach, emphasizing unmet medical needs and real-world evidence to solidify its standing in nephrology and rheumatology markets.
Aurinia reported revenue of $235.1 million for FY 2024, reflecting its commercial execution with LUPKYNIS. Net income stood at $5.8 million, translating to a diluted EPS of $0.0393, indicating marginal profitability. Operating cash flow was $44.4 million, supported by revenue growth and controlled expenses. Capital expenditures were minimal at -$281,000, suggesting efficient capital deployment without significant reinvestment needs.
The company’s earnings power is underpinned by LUPKYNIS’s commercial traction, though profitability remains modest. Capital efficiency is evident in its low capex and positive operating cash flow, enabling self-sustainability. However, reliance on a single product underscores the need for pipeline diversification to enhance long-term earnings stability.
Aurinia’s balance sheet shows $83.4 million in cash and equivalents against $79.4 million in total debt, indicating a manageable leverage position. The near parity between liquidity and debt suggests financial flexibility but warrants monitoring given the capital-intensive nature of biopharma R&D and commercialization.
Growth is driven by LUPKYNIS adoption and potential label expansions, though the absence of dividends aligns with the company’s reinvestment strategy. Future trends hinge on clinical pipeline progress and international market penetration, with no current dividend policy reflecting a focus on growth over shareholder payouts.
The market likely prices Aurinia based on LUPKYNIS’s peak sales potential and pipeline milestones. Valuation metrics should account for its niche focus and binary outcomes typical of biopharma, with investor sentiment tied to execution risks and competitive dynamics.
Aurinia’s strategic edge lies in its first-mover status in lupus nephritis and targeted commercialization. The outlook depends on sustaining LUPKYNIS uptake, advancing pipeline assets, and navigating reimbursement challenges. Success in these areas could solidify its position as a leader in autoimmune therapeutics.
Company filings (10-K), investor presentations
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |