investorscraft@gmail.com

Intrinsic Value of BioCryst Pharmaceuticals, Inc. (BCRX)

Previous Close$8.76
Intrinsic Value
Upside potential
Previous Close
$8.76

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

BioCryst Pharmaceuticals, Inc. operates as a biotechnology company focused on the discovery, development, and commercialization of small-molecule medicines targeting rare diseases with significant unmet medical needs. The company’s core revenue model is driven by its flagship product, ORLADEYO (berotralstat), an oral treatment for hereditary angioedema (HAE), alongside a pipeline of novel therapies in development. BioCryst competes in the highly specialized rare disease market, where it leverages its expertise in structure-guided drug design to address complex biological pathways. The company’s market positioning is reinforced by its focus on niche therapeutic areas, which often command premium pricing and lower competitive intensity compared to broader indications. BioCryst’s strategy emphasizes rapid commercialization of its approved therapies while advancing its clinical-stage candidates, such as galidesivir for viral infections and BCX9930 for complement-mediated diseases. The rare disease landscape offers long-term growth potential due to favorable regulatory incentives, orphan drug designations, and limited treatment alternatives for patients. BioCryst’s ability to navigate this space hinges on its clinical execution, payer access strategies, and lifecycle management of its products.

Revenue Profitability And Efficiency

BioCryst reported revenue of $450.7 million for FY 2024, primarily driven by ORLADEYO sales, but recorded a net loss of $88.9 million, reflecting ongoing R&D investments and commercialization costs. The diluted EPS of -$0.43 underscores the company’s current unprofitability, while operating cash flow was negative $52.0 million, indicating significant cash burn. Capital expenditures were minimal at $1.1 million, suggesting a lean operational model focused on drug development rather than infrastructure.

Earnings Power And Capital Efficiency

The company’s earnings power remains constrained by high R&D and SG&A expenses, though ORLADEYO’s revenue growth demonstrates commercial potential. Capital efficiency is challenged by negative operating cash flow, but the absence of heavy capex allows flexibility in allocating resources to high-priority programs. BioCryst’s ability to achieve profitability will depend on scaling sales and controlling costs as its pipeline matures.

Balance Sheet And Financial Health

BioCryst holds $104.7 million in cash and equivalents against total debt of $808.7 million, reflecting a leveraged balance sheet. The debt load may pressure liquidity if revenue growth falters or additional financing becomes costly. The company’s financial health hinges on sustaining ORLADEYO’s momentum and securing non-dilutive funding to support its pipeline.

Growth Trends And Dividend Policy

Revenue growth is tied to ORLADEYO’s market penetration and pipeline advancements, with no dividend payments, as is typical for clinical-stage biotechs. The company prioritizes reinvestment in R&D and commercialization over shareholder returns, aligning with its growth-focused strategy. Future trends will depend on clinical milestones and potential label expansions for its therapies.

Valuation And Market Expectations

The market likely values BioCryst based on ORLADEYO’s adoption and pipeline prospects, with the net loss and high debt weighing on sentiment. Investors may focus on long-term potential in rare diseases, but near-term risks include competition and execution challenges. The absence of dividends reinforces expectations for capital appreciation driven by clinical and commercial successes.

Strategic Advantages And Outlook

BioCryst’s strengths lie in its rare disease focus, proprietary drug discovery platform, and commercial execution for ORLADEYO. The outlook depends on pipeline progress, debt management, and achieving profitability. Success in expanding its product portfolio and securing partnerships could enhance its competitive position, while setbacks may necessitate further financing at unfavorable terms.

Sources

Company filings (10-K, 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