investorscraft@gmail.com

Intrinsic ValueKamada Ltd. (KMDA)

Previous Close$8.32
Intrinsic Value
Upside potential
Previous Close
$8.32

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

Kamada Ltd. operates in the biopharmaceutical industry, specializing in plasma-derived protein therapeutics and specialty injectables. The company’s core revenue model is driven by its proprietary plasma fractionation technology, which enables the production of high-purity proteins for critical care and rare disease treatments. Kamada’s flagship products include intravenous and inhaled alpha-1 antitrypsin (AAT) therapies, catering to patients with genetic disorders such as alpha-1 antitrypsin deficiency. The company also engages in contract manufacturing for third-party biopharmaceutical firms, diversifying its revenue streams. Kamada holds a niche but growing position in the global plasma therapeutics market, competing with larger players through its specialized expertise and targeted therapeutic solutions. Its strategic focus on rare diseases and orphan drug designations enhances its market differentiation. The company’s vertically integrated operations, from plasma collection to finished product distribution, provide cost efficiencies and supply chain resilience. Kamada’s partnerships with global pharmaceutical companies further bolster its market reach and credibility in the biopharmaceutical sector.

Revenue Profitability And Efficiency

Kamada reported revenue of $160.95 million for FY 2024, with net income of $14.46 million, reflecting a net margin of approximately 9%. Diluted EPS stood at $0.26, indicating modest but positive earnings. Operating cash flow was robust at $47.59 million, supported by efficient working capital management. Capital expenditures totaled $10.74 million, suggesting disciplined reinvestment in operations and growth initiatives.

Earnings Power And Capital Efficiency

The company’s earnings power is underpinned by its high-margin plasma-derived therapies and contract manufacturing services. Kamada’s capital efficiency is evident in its ability to generate significant operating cash flow relative to its revenue base. The modest capital expenditure outlay indicates a focus on optimizing existing assets rather than aggressive expansion, aligning with its niche market strategy.

Balance Sheet And Financial Health

Kamada maintains a solid balance sheet, with cash and equivalents of $78.44 million and total debt of $11.06 million, resulting in a net cash position. This strong liquidity profile provides flexibility for strategic investments or debt reduction. The low leverage ratio underscores the company’s financial stability and ability to weather market fluctuations.

Growth Trends And Dividend Policy

Kamada’s growth is driven by its expanding portfolio of plasma-derived therapies and increasing demand for rare disease treatments. The company paid a dividend of $0.19982 per share, signaling confidence in its cash flow generation and commitment to shareholder returns. Future growth may hinge on pipeline advancements and strategic partnerships in the biopharmaceutical space.

Valuation And Market Expectations

With a market capitalization derived from its share price and outstanding shares, Kamada’s valuation reflects its niche positioning and growth potential in the plasma therapeutics market. Investors likely anticipate continued revenue diversification and margin expansion from its contract manufacturing and proprietary product lines.

Strategic Advantages And Outlook

Kamada’s strategic advantages include its proprietary plasma fractionation technology and focus on rare diseases, which offer higher barriers to entry and pricing power. The outlook remains positive, supported by steady demand for its therapies and potential regulatory milestones. However, competition and plasma supply volatility pose risks. The company’s disciplined capital allocation and strong balance sheet position it well for sustainable growth.

Sources

Company filings, 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