investorscraft@gmail.com

Intrinsic ValueFibroGen, Inc. (FGEN)

Previous Close$0.00
Intrinsic Value
Upside potential
Previous Close
$0.00

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

FibroGen, Inc. is a biopharmaceutical company focused on the discovery, development, and commercialization of novel therapeutics targeting fibrosis, anemia, and cancer. The company leverages its proprietary hypoxia-inducible factor (HIF) biology platform to develop first-in-class treatments, with its lead product roxadustat approved in multiple markets for anemia associated with chronic kidney disease. FibroGen operates in the highly competitive biotech sector, where innovation and regulatory milestones are critical to success. The company collaborates with global partners like AstraZeneca and Astellas to expand its commercial reach, though it faces significant competition from established players in the anemia and oncology markets. FibroGen’s market position hinges on its ability to differentiate its pipeline through clinical efficacy and safety profiles, particularly in niche indications where unmet medical needs persist. Its revenue model combines product sales, licensing fees, and milestone payments, though it remains heavily reliant on successful clinical outcomes and regulatory approvals to achieve sustainable profitability.

Revenue Profitability And Efficiency

FibroGen reported revenue of $29.6 million for the period, alongside a net loss of $47.6 million, reflecting ongoing R&D investments and commercialization costs. The diluted EPS of -$0.48 underscores the company’s pre-profitability stage. Operating cash flow was -$138 million, indicating significant cash burn, while capital expenditures remained minimal at -$266,000, suggesting a lean operational approach focused on pipeline advancement rather than infrastructure.

Earnings Power And Capital Efficiency

The company’s negative earnings and cash flow highlight its reliance on external funding to sustain operations. With no dividend payments and a focus on reinvesting capital into clinical development, FibroGen’s capital efficiency is currently measured by its ability to advance its pipeline and secure regulatory approvals. The lack of profitability indicates that near-term earnings power remains constrained by high R&D and commercialization expenses.

Balance Sheet And Financial Health

FibroGen’s balance sheet shows $50.5 million in cash and equivalents against $73.1 million in total debt, raising liquidity concerns if cash burn persists. The debt level is manageable but necessitates careful capital allocation to avoid further financial strain. The absence of dividends aligns with the company’s strategy to prioritize growth and clinical milestones over shareholder returns in the near term.

Growth Trends And Dividend Policy

Growth is driven by clinical pipeline progress, particularly for roxadustat and other candidates in fibrosis and oncology. The company has no dividend policy, reflecting its focus on reinvesting resources into R&D and commercialization efforts. Future revenue growth hinges on expanding roxadustat’s market penetration and advancing mid-to-late-stage assets, though near-term profitability remains elusive.

Valuation And Market Expectations

The market likely values FibroGen based on its pipeline potential rather than current financial metrics. Negative earnings and cash flow suggest investors are betting on long-term clinical successes. The stock’s performance will depend on regulatory milestones, partnership developments, and competitive positioning in its core therapeutic areas.

Strategic Advantages And Outlook

FibroGen’s proprietary HIF platform and collaborations with major pharma firms provide strategic advantages in targeting niche indications. However, the outlook remains uncertain due to high cash burn and reliance on pipeline success. Near-term challenges include managing liquidity and achieving regulatory wins, while long-term success depends on differentiating its therapies in crowded markets like anemia and oncology.

Sources

Company filings (10-K, 10-Q), 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