Previous Close | $1.19 |
Intrinsic Value | $18.10 |
Upside potential | +1,421% |
Data is not available at this time.
Esperion Therapeutics, Inc. is a biopharmaceutical company focused on developing and commercializing innovative therapies for patients with elevated low-density lipoprotein cholesterol (LDL-C). The company’s flagship products, NEXLETOL (bempedoic acid) and NEXLIZET (bempedoic acid and ezetimibe), target high-risk cardiovascular patients who require additional LDL-C lowering beyond statins. Esperion operates in the competitive lipid management sector, competing with established players like Amgen and Pfizer. The company’s strategy hinges on differentiating its oral therapies as convenient, cost-effective alternatives to injectable PCSK9 inhibitors. Esperion’s market position is bolstered by its focus on underserved patient populations, including statin-intolerant individuals, and partnerships with global pharmaceutical firms to expand commercialization. The firm’s revenue model relies on product sales, licensing agreements, and milestone payments, with a growing emphasis on direct commercialization in the U.S. and ex-U.S. markets through collaborations.
Esperion reported revenue of $332.3 million for FY 2024, reflecting growth driven by increased product sales and licensing income. However, the company posted a net loss of $51.7 million, with diluted EPS of -$0.28, indicating ongoing challenges in achieving profitability. Operating cash flow was negative at $23.7 million, though capital expenditures remained minimal at $317,000, suggesting disciplined cost management in non-core areas.
The company’s earnings power is constrained by high R&D and commercialization costs, offset partially by revenue from product sales and partnerships. Capital efficiency metrics are under pressure due to negative operating cash flow, though Esperion’s lean capital expenditure strategy helps preserve liquidity. The firm’s ability to scale product adoption and secure additional partnerships will be critical to improving capital returns.
Esperion’s balance sheet shows $144.8 million in cash and equivalents against $297.6 million in total debt, indicating a leveraged position. The debt load raises liquidity concerns, though the company’s revenue growth and partnership-driven cash inflows provide some mitigation. Investors should monitor debt servicing capabilities and potential refinancing needs in the medium term.
Esperion’s revenue growth is supported by expanding product adoption and international partnerships, but profitability remains elusive. The company does not pay dividends, reinvesting all cash flows into commercialization and pipeline development. Future growth hinges on broader market penetration and potential label expansions for its LDL-C therapies.
The market appears to price Esperion based on its revenue trajectory and pipeline potential, rather than near-term profitability. Investors likely anticipate upside from increased prescription volumes and strategic collaborations, though skepticism persists given the competitive landscape and debt burden.
Esperion’s key advantages include its differentiated oral LDL-C therapies and strategic partnerships, which enhance market access. The outlook depends on execution in commercialization, cost control, and pipeline progress. Success in these areas could position the company for sustainable growth, while missteps may exacerbate financial strain.
Company 10-K, investor presentations
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |