investorscraft@gmail.com

Intrinsic ValueAlnylam Pharmaceuticals, Inc. (DUL.DE)

Previous Close286.00
Intrinsic Value
Upside potential
Previous Close
286.00

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

Alnylam Pharmaceuticals, Inc. is a pioneering biopharmaceutical company specializing in RNA interference (RNAi) therapeutics, targeting genetic, cardio-metabolic, hepatic infectious, and CNS/ocular diseases. Its commercialized products, including ONPATTRO, GIVLAARI, and OXLUMO, address rare conditions such as hereditary transthyretin-mediated amyloidosis, acute hepatic porphyria, and primary hyperoxaluria type 1. The company's robust pipeline features investigational therapies like givosiran, patisiran, and zilebesiran, positioning it as a leader in RNAi-based treatments. Strategic collaborations with Regeneron, Sanofi Genzyme, and Novartis enhance its R&D capabilities and commercialization reach. Alnylam operates in the high-growth biotechnology sector, leveraging its proprietary RNAi platform to develop first-in-class therapies for underserved patient populations. Its focus on rare diseases provides pricing power and reduced competition, while its expanding pipeline mitigates reliance on a few products. The company’s strong intellectual property portfolio and partnerships reinforce its market position as a frontrunner in genetic medicine innovation.

Revenue Profitability And Efficiency

Alnylam reported EUR 2.25 billion in revenue for FY 2024, reflecting its growing commercial footprint. However, the company remains unprofitable, with a net loss of EUR 278 million and diluted EPS of -EUR 2.18. Operating cash flow was negative at EUR 8.3 million, though capital expenditures were modest at EUR 34.3 million, indicating disciplined investment in its pipeline.

Earnings Power And Capital Efficiency

Despite negative earnings, Alnylam’s revenue growth underscores the commercial potential of its RNAi therapeutics. The company’s high R&D spend is typical for biotech firms, with capital efficiency hinging on successful clinical trials and regulatory approvals. Strategic collaborations help offset development costs while expanding its therapeutic reach.

Balance Sheet And Financial Health

Alnylam holds EUR 966 million in cash and equivalents, providing liquidity for near-term operations. Total debt stands at EUR 2.74 billion, reflecting leveraged growth. The balance sheet suggests a manageable debt load, supported by revenue growth and partnership funding, though profitability remains critical for long-term sustainability.

Growth Trends And Dividend Policy

Alnylam’s growth is driven by its expanding product portfolio and pipeline advancements. The company does not pay dividends, reinvesting cash flows into R&D and commercialization efforts. Future revenue growth will depend on successful launches and label expansions for its therapies.

Valuation And Market Expectations

With a market cap of EUR 27.3 billion, Alnylam trades at a premium, reflecting investor optimism around its RNAi platform and pipeline potential. The low beta (0.297) suggests relative stability, though clinical and regulatory risks remain pivotal to valuation.

Strategic Advantages And Outlook

Alnylam’s proprietary RNAi technology and focus on rare diseases provide durable competitive advantages. Partnerships with major pharma firms enhance scalability, while its pipeline diversification reduces dependency on any single product. The outlook hinges on execution in clinical development and commercialization, with potential for significant upside from new approvals.

Sources

Company filings, 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