investorscraft@gmail.com

Intrinsic Value of Kymera Therapeutics, Inc. (KYMR)

Previous Close$44.48
Intrinsic Value
Upside potential
Previous Close
$44.48

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

Kymera Therapeutics, Inc. is a clinical-stage biopharmaceutical company focused on advancing targeted protein degradation (TPD) therapies to address unmet medical needs in oncology, immunology, and inflammatory diseases. The company leverages its proprietary Pegasus platform to develop novel small-molecule degraders that selectively eliminate disease-causing proteins, offering a differentiated approach compared to traditional inhibitors. Kymera's pipeline includes KT-474, a potential first-in-class IRAK4 degrader for inflammatory diseases, and KT-333, a STAT3 degrader for hematologic malignancies. The company collaborates with industry leaders like Sanofi and Vertex to accelerate development and commercialization. Operating in the highly competitive biotech sector, Kymera distinguishes itself through its innovative TPD technology, positioning it as a promising player in next-generation therapeutics. The company's strategic focus on high-value targets and partnerships enhances its market potential, though its clinical-stage status entails inherent risks typical of early-stage biopharma firms.

Revenue Profitability And Efficiency

Kymera reported revenue of $47.1 million for FY 2024, primarily derived from collaboration agreements. The company posted a net loss of $223.9 million, reflecting significant R&D investments in its pipeline. Operating cash flow was negative $194.5 million, while capital expenditures totaled $12.8 million, underscoring the capital-intensive nature of clinical-stage biotech operations. The diluted EPS of -$2.98 highlights ongoing losses as the company advances its programs.

Earnings Power And Capital Efficiency

Kymera's earnings power remains constrained by its pre-commercial status, with losses driven by R&D expenses. The company's capital efficiency is typical of clinical-stage biotechs, prioritizing pipeline progression over near-term profitability. Cash reserves of $120.3 million, alongside collaboration funding, provide runway but may necessitate additional financing to sustain operations until key milestones are achieved.

Balance Sheet And Financial Health

Kymera's balance sheet shows $120.3 million in cash and equivalents against $87.8 million in total debt, indicating moderate liquidity. The company's financial health hinges on its ability to secure additional funding or partnership revenue, given its negative cash flows and high burn rate. Investors should monitor covenant compliance and dilution risks as the company advances its clinical programs.

Growth Trends And Dividend Policy

Kymera's growth is tied to clinical milestones and partnership expansions, with no near-term dividend expectations. The company's pipeline progression, including data readouts for KT-474 and KT-333, will be critical drivers. Revenue growth may accelerate with additional collaboration deals, but profitability remains years away given the lengthy biotech development cycle.

Valuation And Market Expectations

Kymera's valuation reflects its clinical-stage potential, with investors pricing in success for its TPD platform. Market expectations are tied to clinical data and partnerships, with significant upside if key programs demonstrate proof-of-concept. However, high volatility is likely given binary outcomes inherent in biotech development.

Strategic Advantages And Outlook

Kymera's strategic advantages include its proprietary Pegasus platform and collaborations with established pharma players. The outlook depends on clinical execution, with potential for transformative therapies in underserved indications. Risks include trial failures and funding needs, but success could position Kymera as a leader in the emerging TPD field.

Sources

Company 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