investorscraft@gmail.com

Intrinsic Value of Esperion Therapeutics, Inc. (ESPR)

Previous Close$1.19
Intrinsic Value
Upside potential
Previous Close
$1.19

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

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.

Revenue Profitability And Efficiency

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.

Earnings Power And Capital Efficiency

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.

Balance Sheet And Financial Health

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.

Growth Trends And Dividend Policy

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.

Valuation And Market Expectations

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.

Strategic Advantages And Outlook

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.

Sources

Company 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