investorscraft@gmail.com

Intrinsic Value of Coherus BioSciences, Inc. (CHRS)

Previous Close$2.58
Intrinsic Value
Upside potential
Previous Close
$2.58

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022-12-31 and quarterly data as of 2023-09-30.

  1. Annual
  2. Quarterly YoY
  3. Quarterly QoQ

Annual revenue growth rates, % (past and forecasted)

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year(a)2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

INCOME STATEMENT

Revenue growth rate, %-35.4NaN
Revenue, $211NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m468NaN
Operating income, $m-257NaN
EBITDA, $m-253NaN
Interest expense (income), $mNaN
Earnings before tax, $m-292NaN
Tax expense, $m0NaN
Net income, $m-292NaN

BALANCE SHEET

Cash and short-term investments, $m192NaN
Total assets, $m481NaN
Adjusted assets (=assets-cash), $m289NaN
Average production assets, $m13NaN
Working capital, $m243NaN
Total debt, $m471NaN
Total liabilities, $m618NaN
Total equity, $m-137NaN
Debt-to-equity ratio-3.428NaN
Adjusted equity ratio-1.138NaN

CASH FLOW

Net income, $m-292NaN
Depreciation, amort., depletion, $m4NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m-241NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-2NaN
Free cash flow, $m-239NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m243
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount