investorscraft@gmail.com

Intrinsic ValueCollegium Pharmaceutical, Inc. (COLL)

Previous Close$37.32
Intrinsic Value
Upside potential
Previous Close
$37.32

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

Collegium Pharmaceutical, Inc. operates in the specialty pharmaceutical industry, focusing on the development and commercialization of innovative therapies for pain management. The company’s core revenue model is built around its portfolio of FDA-approved products, including Xtampza ER and Nucynta, which target chronic and acute pain conditions. Collegium differentiates itself through its abuse-deterrent formulations, addressing the critical need for safer opioid alternatives in a highly regulated and scrutinized market. The company strategically leverages its commercialization expertise and partnerships to expand market access, positioning itself as a key player in the pain therapeutics sector. Its focus on differentiated products and adherence to stringent regulatory standards provides a competitive edge in a market increasingly driven by safety and efficacy concerns.

Revenue Profitability And Efficiency

Collegium reported revenue of $631.4 million for FY 2024, with net income of $69.2 million, reflecting a net margin of approximately 11%. Diluted EPS stood at $1.86, demonstrating improved profitability. Operating cash flow was robust at $205 million, while capital expenditures were minimal at $1.7 million, indicating efficient capital deployment and strong cash generation from core operations.

Earnings Power And Capital Efficiency

The company’s earnings power is underscored by its ability to convert revenue into operating cash flow at a high rate, with operating cash flow representing 32.5% of revenue. Collegium’s capital efficiency is evident in its low capex requirements, allowing for significant free cash flow generation. This supports reinvestment in growth initiatives and debt reduction, enhancing long-term shareholder value.

Balance Sheet And Financial Health

Collegium’s balance sheet shows $70.6 million in cash and equivalents against total debt of $859.3 million, indicating a leveraged position. However, the strong operating cash flow provides liquidity to service debt obligations. The absence of dividends suggests a focus on debt management and potential reinvestment in the business, aligning with its growth strategy.

Growth Trends And Dividend Policy

Collegium has demonstrated consistent revenue growth, driven by its pain management portfolio. The company does not currently pay dividends, opting instead to allocate capital toward debt reduction and strategic initiatives. This approach reflects a focus on strengthening the balance sheet and funding future growth opportunities in a competitive pharmaceutical landscape.

Valuation And Market Expectations

With a market capitalization derived from its current share price and outstanding shares, Collegium’s valuation reflects investor confidence in its niche market positioning and cash flow generation. The absence of dividends may limit appeal to income-focused investors, but growth-oriented stakeholders likely value its potential for continued expansion and profitability.

Strategic Advantages And Outlook

Collegium’s strategic advantages lie in its specialized pain management portfolio and abuse-deterrent technologies, which align with regulatory and societal demands for safer opioids. The company’s outlook is positive, supported by its ability to generate strong cash flows and navigate a complex regulatory environment. Continued focus on product differentiation and market expansion positions Collegium for sustained growth in the evolving pharmaceutical sector.

Sources

Company filings, CIK 0001267565

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