Previous Close | $44.48 |
Intrinsic Value | $63.79 |
Upside potential | +43% |
Data is not available at this time.
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.
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.
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.
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.
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.
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.
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.
Company 10-K, investor presentations
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |