investorscraft@gmail.com

Intrinsic ValueMirum Pharmaceuticals, Inc. (MIRM)

Previous Close$103.22
Intrinsic Value
Upside potential
Previous Close
$103.22

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

Mirum Pharmaceuticals, Inc. is a biopharmaceutical company focused on developing and commercializing novel therapies for rare liver diseases. The company’s revenue model is driven by its marketed product, Livmarli (maralixibat), approved for cholestatic pruritus in Alagille syndrome, and its pipeline targeting conditions like progressive familial intrahepatic cholestasis (PFIC). Operating in the highly specialized rare disease sector, Mirum leverages its expertise in hepatology to address unmet medical needs. The company’s market position is strengthened by its targeted approach to niche indications, where competition is limited but patient populations are small. Mirum’s strategy includes expanding indications for Livmarli and advancing its clinical-stage assets, positioning it as a key player in rare liver disease therapeutics. The biopharma industry’s high barriers to entry and regulatory complexities provide Mirum with a defensible niche, though reliance on a limited product portfolio introduces concentration risk.

Revenue Profitability And Efficiency

Mirum reported revenue of $336.9 million for FY 2024, reflecting strong commercialization of Livmarli. However, the company posted a net loss of $87.9 million, with diluted EPS of -$1.85, indicating ongoing investment in R&D and commercialization efforts. Operating cash flow was positive at $10.3 million, while capital expenditures were modest at $993,000, suggesting disciplined spending relative to operational scale.

Earnings Power And Capital Efficiency

The company’s earnings power is currently constrained by its net loss, though revenue growth demonstrates commercial traction. Capital efficiency is mixed, with positive operating cash flow offset by significant R&D expenses. The focus on rare diseases allows for premium pricing but requires sustained investment in clinical development and market access strategies to drive long-term profitability.

Balance Sheet And Financial Health

Mirum holds $222.5 million in cash and equivalents, providing liquidity to support operations. Total debt stands at $317.8 million, indicating leverage that may require careful management. The absence of dividends aligns with the company’s growth-focused strategy, prioritizing reinvestment in its pipeline and commercialization efforts.

Growth Trends And Dividend Policy

Revenue growth is driven by Livmarli’s adoption, with potential upside from pipeline expansion. The company does not pay dividends, reflecting its focus on reinvesting cash flows into R&D and commercialization. Future growth hinges on successful label expansions and pipeline advancements, which could diversify revenue streams and improve profitability.

Valuation And Market Expectations

Mirum’s valuation likely reflects its revenue growth potential and pipeline prospects, tempered by current losses. Market expectations are tied to Livmarli’s performance and clinical milestones, with investors weighing near-term losses against long-term opportunities in rare disease therapeutics.

Strategic Advantages And Outlook

Mirum’s strategic advantages include its focus on rare liver diseases, where it has established expertise and limited competition. The outlook depends on successful execution of its commercialization and clinical development plans, with potential for significant upside if pipeline assets achieve regulatory approval. However, risks include reliance on a narrow product portfolio and the inherent uncertainties of drug development.

Sources

10-K, company filings

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