investorscraft@gmail.com

Intrinsic ValueAlexion Pharmaceuticals, Inc. (AXP.DE)

Previous Close153.90
Intrinsic Value
Upside potential
Previous Close
153.90

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

Alexion Pharmaceuticals, Inc. is a biotechnology firm specializing in rare disease therapeutics, with a focus on complement-mediated disorders. The company’s core revenue model is driven by its flagship products, ULTOMIRIS and SOLIRIS, which target paroxysmal nocturnal hemoglobinuria (PNH) and atypical hemolytic uremic syndrome (aHUS). These therapies dominate the market due to their efficacy in treating ultra-rare conditions with limited competition. Alexion also markets Strensiq and Kanuma for metabolic disorders, reinforcing its niche positioning. The company’s pipeline includes advanced-stage candidates like ALXN1210 and ALXN1840, expanding its reach into neurology and genetic diseases. Strategic collaborations with firms like Halozyme and Dicerna enhance its R&D capabilities. Operating globally, Alexion serves hospitals, pharmacies, and healthcare providers, leveraging its expertise in biologics. Its stronghold in rare diseases provides pricing power and durable revenue streams, though it faces regulatory and competitive risks as biosimilars emerge.

Revenue Profitability And Efficiency

In FY 2020, Alexion reported revenue of €6.07 billion, with net income of €603.4 million, reflecting a 10% net margin. Operating cash flow stood at €3.0 billion, underscoring robust profitability. Capital expenditures were modest at €106.7 million, indicating efficient asset utilization. The diluted EPS of €2.75 demonstrates steady earnings generation, though margins may face pressure from R&D investments and pricing scrutiny.

Earnings Power And Capital Efficiency

Alexion’s earnings power is anchored in high-margin biologic therapies, with ULTOMIRIS and SOLIRIS driving recurring revenue. The company’s capital efficiency is evident in its strong operating cash flow relative to capex. However, debt of €2.56 billion against €2.96 billion cash suggests balanced leverage, with liquidity supporting pipeline development and potential M&A.

Balance Sheet And Financial Health

Alexion maintains a solid balance sheet, with €2.96 billion in cash and equivalents against €2.56 billion total debt. The liquidity position is healthy, covering near-term obligations. The absence of dividends allows reinvestment in growth initiatives, though the debt-to-equity ratio warrants monitoring given sector volatility.

Growth Trends And Dividend Policy

Alexion’s growth is fueled by its rare disease portfolio and pipeline expansion, with Phase III candidates like ALXN1840 offering near-term catalysts. The company does not pay dividends, prioritizing R&D and strategic acquisitions. Revenue growth hinges on geographic expansion and label extensions for existing therapies.

Valuation And Market Expectations

The market values Alexion’s rare disease leadership, though its beta of 1.26 reflects sector volatility. Investors likely price in pipeline success and biosimilar risks. The lack of a dividend may deter income-focused shareholders, but growth prospects justify premium multiples.

Strategic Advantages And Outlook

Alexion’s strategic edge lies in its first-mover advantage in complement inhibitors and deep rare disease expertise. The outlook is positive, with pipeline diversification mitigating reliance on legacy products. Challenges include regulatory hurdles and competitive pressures, but its collaboration-driven R&D strategy positions it for sustained innovation.

Sources

Company filings, Bloomberg

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