investorscraft@gmail.com

Intrinsic Value of Neurocrine Biosciences, Inc. (NBIX)

Previous Close$133.46
Intrinsic Value
Upside potential
Previous Close
$133.46

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

Neurocrine Biosciences, Inc. is a biopharmaceutical company focused on developing and commercializing innovative treatments for neurological, endocrine, and psychiatric disorders. The company’s core revenue model is driven by its proprietary drug portfolio, including Ingrezza (valbenazine) for tardive dyskinesia and Huntington’s disease chorea, and Ongentys (opicapone) for Parkinson’s disease. Neurocrine operates in the highly specialized neuroscience sector, where it competes with larger pharmaceutical firms by leveraging its deep expertise in central nervous system (CNS) disorders. The company’s market positioning is strengthened by its targeted R&D approach, strategic collaborations, and a growing commercial footprint in the U.S. and internationally. Neurocrine’s focus on underserved patient populations and high unmet medical needs provides a competitive edge, though it faces regulatory and reimbursement challenges inherent in the CNS therapeutic area. The company’s pipeline includes several late-stage candidates, which could further diversify its revenue streams and solidify its niche leadership.

Revenue Profitability And Efficiency

Neurocrine reported revenue of $2.36 billion for FY 2024, reflecting strong demand for its flagship products. Net income stood at $341.3 million, with diluted EPS of $3.29, indicating robust profitability. Operating cash flow was $595.4 million, underscoring efficient cash generation, while capital expenditures were modest at $38.2 million, suggesting disciplined investment in growth initiatives.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by high-margin specialty pharmaceuticals, with Ingrezza being a key contributor. Neurocrine’s capital efficiency is evident in its ability to generate significant operating cash flow relative to its revenue base, enabling reinvestment in R&D and commercialization without excessive leverage.

Balance Sheet And Financial Health

Neurocrine maintains a solid balance sheet with $233 million in cash and equivalents, providing liquidity for operations and strategic initiatives. Total debt of $455.1 million is manageable, given the company’s cash flow generation and profitability. The absence of dividends allows for greater financial flexibility to fund growth.

Growth Trends And Dividend Policy

Neurocrine’s growth is driven by expanding indications for its existing products and a promising pipeline. The company does not pay dividends, opting instead to reinvest profits into R&D and commercialization efforts. This aligns with its strategy to sustain long-term growth in the competitive neuroscience market.

Valuation And Market Expectations

The market values Neurocrine based on its growth potential in CNS therapeutics, with a focus on pipeline advancements and commercial execution. The company’s valuation reflects investor confidence in its ability to capitalize on unmet medical needs and deliver sustained revenue growth.

Strategic Advantages And Outlook

Neurocrine’s strategic advantages include its specialized focus on CNS disorders, strong commercial capabilities, and a differentiated pipeline. The outlook is positive, with potential upside from new product launches and label expansions, though regulatory and competitive risks remain key considerations.

Sources

Company filings, 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