investorscraft@gmail.com

Intrinsic ValueLiquidia Corporation (LQDA)

Previous Close$42.43
Intrinsic Value
Upside potential
Previous Close
$42.43

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

Liquidia Corporation operates in the biopharmaceutical industry, specializing in the development and commercialization of precision therapies for pulmonary hypertension and other rare diseases. The company leverages its proprietary PRINT® technology to engineer drug particles with precise characteristics, enhancing therapeutic efficacy and patient outcomes. Liquidia’s lead product, YUTREPIA™ (treprostinil), targets pulmonary arterial hypertension (PAH), a high-value niche with limited treatment options. The company’s revenue model combines product sales, licensing agreements, and potential milestone payments, positioning it as an emerging player in the rare disease therapeutics market. Liquidia competes against established pharmaceutical firms but differentiates itself through its innovative drug delivery platform and focus on unmet medical needs. The company’s strategic partnerships and pipeline expansion underscore its ambition to capture a meaningful share of the PAH market, which is projected to grow steadily due to increasing diagnosis rates and demand for advanced therapies.

Revenue Profitability And Efficiency

Liquidia reported revenue of $14.0 million for the fiscal year ending December 31, 2024, reflecting its early-stage commercialization efforts. The company posted a net loss of $130.4 million, driven by significant R&D investments and operational expenses. Operating cash flow was negative $93.4 million, highlighting the capital-intensive nature of its biopharmaceutical development model. Capital expenditures totaled $4.9 million, indicating moderate investment in infrastructure and technology.

Earnings Power And Capital Efficiency

Liquidia’s diluted EPS of -$1.66 underscores its current lack of profitability, typical for a clinical-stage biopharma firm. The company’s earnings power is constrained by high R&D costs and limited revenue streams, though its focus on rare diseases offers long-term margin potential. Capital efficiency remains a challenge, with cash burn reflecting the need for sustained funding to advance its pipeline and commercialize YUTREPIA™.

Balance Sheet And Financial Health

Liquidia’s balance sheet shows $176.5 million in cash and equivalents, providing a runway to support operations and development activities. Total debt stands at $122.4 million, indicating a leveraged position. The absence of dividends aligns with its growth-focused strategy. The company’s financial health hinges on its ability to secure additional funding or achieve revenue growth from its commercialized products.

Growth Trends And Dividend Policy

Liquidia’s growth trajectory is tied to the successful commercialization of YUTREPIA™ and expansion of its pipeline. The company does not pay dividends, reinvesting all cash flows into R&D and market penetration. Future revenue growth will depend on regulatory approvals, market adoption, and potential partnerships. The rare disease focus offers scalability, but near-term growth is likely to be volatile due to clinical and regulatory risks.

Valuation And Market Expectations

The market values Liquidia based on its pipeline potential and proprietary technology, rather than current profitability. Negative earnings and high cash burn suggest investor focus is on long-term therapeutic breakthroughs and market expansion. Valuation metrics are skewed by its pre-revenue stage, with sentiment driven by clinical milestones and competitive positioning in the PAH market.

Strategic Advantages And Outlook

Liquidia’s strategic advantages include its PRINT® technology platform and targeted focus on rare diseases with high unmet needs. The outlook depends on successful product launches, regulatory progress, and securing additional capital. Risks include competition, clinical trial outcomes, and commercialization challenges. If executed well, the company could establish a durable niche in pulmonary hypertension therapies.

Sources

10-K filing, company 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