investorscraft@gmail.com

Intrinsic ValueGenmab A/S (GMAB)

Previous Close$27.82
Intrinsic Value
Upside potential
Previous Close
$27.82

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

Genmab A/S is a leading biotechnology company specializing in the development and commercialization of differentiated antibody therapeutics for oncology and other serious diseases. The company operates primarily through collaborations with global pharmaceutical partners, leveraging its proprietary antibody technologies such as DuoBody, HexaBody, and DuoHexaBody to create next-generation treatments. Genmab’s revenue model is driven by milestone payments, royalties, and co-commercialization agreements, with key products including Darzalex (daratumumab) and Kesimpta (ofatumumab). The company has established a strong market position in the oncology space, supported by its innovative pipeline and strategic alliances with industry leaders like Johnson & Johnson and AbbVie. Genmab’s focus on cutting-edge science and targeted therapies positions it as a key player in the rapidly evolving biopharmaceutical sector, with a reputation for high-quality R&D and commercialization expertise.

Revenue Profitability And Efficiency

Genmab reported robust revenue of DKK 21.5 billion for FY 2024, reflecting strong performance from its partnered products and milestone achievements. Net income stood at DKK 7.8 billion, with diluted EPS of DKK 12.14, underscoring the company’s profitability. Operating cash flow was healthy at DKK 7.8 billion, while capital expenditures remained modest at DKK -187 million, indicating efficient capital deployment and a focus on high-return R&D investments.

Earnings Power And Capital Efficiency

Genmab demonstrates strong earnings power, driven by high-margin royalty streams and collaborative revenue. The company’s capital efficiency is evident in its ability to generate substantial cash flow from operations relative to its R&D and commercialization spend. With a disciplined approach to resource allocation, Genmab maintains a balance between reinvesting in innovation and delivering shareholder value.

Balance Sheet And Financial Health

Genmab’s balance sheet remains solid, with DKK 9.9 billion in cash and equivalents and minimal total debt of DKK 1.0 billion. This strong liquidity position provides flexibility for strategic investments, pipeline expansion, and potential business development opportunities. The company’s low leverage and high cash reserves underscore its financial stability and capacity to navigate market uncertainties.

Growth Trends And Dividend Policy

Genmab’s growth is fueled by its expanding product portfolio and deepening collaborations, with a pipeline targeting high-need oncology indications. The company does not currently pay dividends, opting instead to reinvest profits into R&D and strategic initiatives to sustain long-term growth. This approach aligns with its focus on innovation and value creation for stakeholders.

Valuation And Market Expectations

Genmab’s valuation reflects its strong revenue growth, profitability, and promising pipeline. Market expectations are anchored on the continued success of its partnered products and the potential of its proprietary technologies. The company’s ability to deliver on clinical milestones and commercialization targets will be key drivers of future valuation multiples.

Strategic Advantages And Outlook

Genmab’s strategic advantages lie in its proprietary antibody platforms, deep industry partnerships, and focus on high-impact therapies. The outlook remains positive, with a robust pipeline and expanding global footprint. The company is well-positioned to capitalize on emerging opportunities in oncology and beyond, supported by its financial strength and innovative capabilities.

Sources

Company filings, investor presentations, Bloomberg

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