investorscraft@gmail.com

Intrinsic ValueKrystal Biotech, Inc. (KRYS)

Previous Close$279.24
Intrinsic Value
Upside potential
Previous Close
$279.24

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

Krystal Biotech, Inc. is a biotechnology company specializing in the development and commercialization of genetic medicines for rare diseases. The company leverages its proprietary redosable gene therapy platform, STAR-D, to address unmet medical needs in dermatology and respiratory diseases. Its lead product, VYJUVEK, is the first FDA-approved treatment for dystrophic epidermolysis bullosa, positioning Krystal as a pioneer in cutaneous gene therapy. The company operates in a high-growth niche, combining innovative science with a targeted commercialization strategy to capture value in orphan drug markets. Krystal’s vertically integrated manufacturing capabilities provide a competitive edge, ensuring scalability and cost control. With a focus on rare diseases, the company benefits from regulatory incentives, including orphan drug designations and extended market exclusivity. Its pipeline includes candidates for netherton syndrome and cystic fibrosis, further diversifying its therapeutic reach. Krystal’s market position is strengthened by strategic collaborations and a capital-efficient approach to R&D, balancing internal innovation with external partnerships.

Revenue Profitability And Efficiency

In FY 2024, Krystal Biotech reported revenue of $290.5 million, driven by the commercialization of VYJUVEK. Net income stood at $89.2 million, reflecting a profitable year with a diluted EPS of $3.00. Operating cash flow was robust at $123.4 million, supported by strong product sales and disciplined cost management. Capital expenditures were modest at $4.2 million, indicating efficient allocation of resources.

Earnings Power And Capital Efficiency

Krystal demonstrates solid earnings power, with net income margins of approximately 30.7% in FY 2024. The company’s capital efficiency is evident in its ability to generate significant operating cash flow relative to its revenue base. With minimal debt and a focus on high-margin rare disease therapies, Krystal is well-positioned to reinvest in growth while maintaining financial flexibility.

Balance Sheet And Financial Health

Krystal’s balance sheet remains strong, with $344.9 million in cash and equivalents and only $7.3 million in total debt. This liquidity position provides ample runway for ongoing R&D and commercialization efforts. The company’s low leverage and high cash reserves underscore its financial stability and ability to navigate market uncertainties.

Growth Trends And Dividend Policy

Krystal is in a high-growth phase, with revenue primarily driven by its flagship product, VYJUVEK. The company does not currently pay dividends, opting instead to reinvest profits into pipeline development and market expansion. Future growth is expected to be fueled by additional indications for VYJUVEK and advancements in its clinical-stage candidates.

Valuation And Market Expectations

The market values Krystal Biotech for its innovative gene therapy platform and commercial execution. With a profitable revenue base and a promising pipeline, investor expectations are centered on sustained top-line growth and pipeline milestones. The company’s valuation reflects its potential to capitalize on rare disease markets with limited competition.

Strategic Advantages And Outlook

Krystal’s strategic advantages include its proprietary STAR-D platform, first-mover status in cutaneous gene therapy, and vertically integrated manufacturing. The outlook is positive, with near-term growth driven by VYJUVEK and long-term potential from its expanding pipeline. Regulatory tailwinds and unmet medical needs in rare diseases further support the company’s growth trajectory.

Sources

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