investorscraft@gmail.com

Intrinsic ValueEvoke Pharma, Inc. (EVOK)

Previous Close$5.17
Intrinsic Value
Upside potential
Previous Close
$5.17

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

Evoke Pharma, Inc. operates in the pharmaceutical industry, specializing in therapies for gastrointestinal disorders. The company's flagship product, Gimoti, is a nasal spray formulation of metoclopramide designed to treat diabetic gastroparesis in women. Evoke's revenue model hinges on direct sales and partnerships, targeting a niche but critical patient population. The firm competes in a specialized segment of the GI market, where differentiation through delivery mechanisms and patient compliance is key. Despite its innovative approach, Evoke faces challenges scaling adoption amid competition from established oral and injectable treatments. The company's market position is that of a small-cap biopharma player with a focused therapeutic pipeline, requiring strategic commercialization efforts to gain traction. Its success depends on physician adoption, payer coverage, and demonstrating Gimoti's clinical advantages over existing therapies.

Revenue Profitability And Efficiency

Evoke reported revenue of $10.2 million for the period, reflecting its commercialization efforts for Gimoti. However, the company posted a net loss of $5.4 million, indicating ongoing challenges in achieving profitability. Operating cash flow was negative at $5.5 million, underscoring the cash-intensive nature of its commercial ramp-up. With no capital expenditures, the firm is prioritizing operational efficiency while navigating its growth phase.

Earnings Power And Capital Efficiency

The company's diluted EPS of -$3.8 million highlights its current lack of earnings power as it invests in commercialization. Evoke's capital efficiency is constrained by its modest revenue base relative to operating expenses. The absence of significant capital expenditures suggests a lean operational model, but sustained losses indicate the need for revenue scaling or cost optimization to improve returns.

Balance Sheet And Financial Health

Evoke maintains $13.6 million in cash and equivalents, providing a liquidity cushion against its $5.2 million in total debt. The balance sheet reflects a manageable debt level, but the consistent cash burn raises questions about long-term sustainability without additional funding or improved cash flow. The company's financial health hinges on its ability to extend its cash runway through revenue growth or financing.

Growth Trends And Dividend Policy

Revenue growth is critical for Evoke as it seeks to establish Gimoti in the market. The company does not pay dividends, reinvesting all resources into commercialization and potential pipeline expansion. Future growth will depend on prescription uptake, payer coverage, and potential label expansions or partnerships to broaden Gimoti's market reach.

Valuation And Market Expectations

Evoke's valuation likely reflects its niche market opportunity and the execution risks associated with commercializing a novel therapy. Investors appear to be pricing in uncertainty around Gimoti's adoption curve and the company's ability to achieve profitability. Market expectations are tempered by the competitive landscape and the capital required to sustain commercialization efforts.

Strategic Advantages And Outlook

Evoke's strategic advantage lies in Gimoti's differentiated delivery mechanism, which may improve patient compliance in gastroparesis. The outlook depends on successful commercialization, potential partnerships, and pipeline development. Near-term challenges include scaling revenue to offset operating costs, while long-term success hinges on establishing Gimoti as a standard of care and expanding its therapeutic footprint.

Sources

Company filings, CIK 0001403708

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