Previous Close | $121.70 |
Intrinsic Value | $6.25 |
Upside potential | -95% |
Data is not available at this time.
Ligand Pharmaceuticals Incorporated operates as a biopharmaceutical company focused on developing and commercializing proprietary technologies that help drug discovery and development partners advance their pipelines. The company generates revenue primarily through royalties, licensing fees, and milestone payments from its broad portfolio of partnered programs, which span multiple therapeutic areas, including oncology, metabolic disorders, and inflammation. Ligand’s business model is asset-light, leveraging its Captisol® formulation technology and OmniAb® antibody discovery platform to enable partners to accelerate drug development while minimizing its own R&D expenses. The company holds a unique position in the biotech sector as an enabler rather than a traditional drug developer, providing critical tools and technologies to larger pharmaceutical firms. Its diversified revenue streams and partnerships with over 200 companies globally underscore its role as a key collaborator in the industry. Ligand’s market positioning is further strengthened by its ability to monetize its intellectual property across a wide range of therapeutic applications, reducing dependency on any single product or partner.
In FY 2024, Ligand reported revenue of $167.1 million, reflecting its ability to monetize its technology platforms through licensing and royalties. However, the company posted a net loss of $4.0 million, with diluted EPS of -$0.22, indicating challenges in translating top-line growth into bottom-line profitability. Operating cash flow was robust at $97.0 million, suggesting efficient cash generation from core operations, while capital expenditures were minimal at -$1.8 million, aligning with its asset-light model.
Ligand’s earnings power is driven by its high-margin royalty and licensing revenue streams, which require minimal incremental costs. The company’s capital efficiency is evident in its ability to generate significant operating cash flow relative to its revenue, with $97.0 million in operating cash flow against $167.1 million in revenue. This underscores the scalability of its business model and its ability to reinvest cash flows into strategic initiatives or shareholder returns.
Ligand maintains a strong balance sheet, with $72.3 million in cash and equivalents and modest total debt of $7.1 million, resulting in a net cash position. This financial flexibility provides the company with ample liquidity to pursue growth opportunities or weather potential downturns. The low debt level and healthy cash reserves indicate a conservative financial strategy, reducing leverage risk.
Ligand’s growth is tied to the success of its partnered programs, with revenue potential increasing as more drugs using its technologies gain regulatory approval. The company does not currently pay dividends, opting instead to reinvest cash flows into its technology platforms and strategic partnerships. This aligns with its focus on long-term value creation through royalty streams rather than immediate income distribution.
The market likely values Ligand based on the future potential of its royalty streams and the scalability of its technology platforms. The company’s asset-light model and diversified partner base may justify a premium valuation, though its recent net loss could temper investor enthusiasm. Key drivers of valuation include the progression of partnered programs and the expansion of its technology portfolio.
Ligand’s strategic advantages lie in its proprietary technologies and broad partner network, which provide recurring revenue with low operational overhead. The outlook depends on the success of its partners’ drug development efforts, which could unlock additional royalties and milestones. The company’s ability to sustain cash flow generation and expand its technology offerings positions it well for long-term growth in the biopharmaceutical ecosystem.
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 |