investorscraft@gmail.com

Intrinsic ValueOmeros Corporation (OMER)

Previous Close$11.70
Intrinsic Value
Upside potential
Previous Close
$11.70

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

Omeros Corporation is a biopharmaceutical company focused on discovering, developing, and commercializing small-molecule and protein therapeutics for large-market and orphan indications. The company’s pipeline targets inflammation, complement-mediated diseases, and central nervous system disorders, with its lead candidate, narsoplimab, under FDA review for hematopoietic stem cell transplant-associated thrombotic microangiopathy. Omeros operates in a highly competitive sector dominated by larger players, but its niche focus on orphan diseases provides differentiation. The company’s revenue model relies heavily on clinical milestones, partnerships, and potential future product sales, though it currently generates no commercial revenue. Its market position hinges on successful regulatory approvals and commercialization of its pipeline assets, which could unlock significant value in underserved therapeutic areas.

Revenue Profitability And Efficiency

Omeros reported no revenue for the period, reflecting its pre-commercial stage. Net income stood at -$156.8 million, with diluted EPS of -$2.70, underscoring significant R&D and operational expenses. Operating cash flow was -$148.8 million, while capital expenditures were minimal at -$165,000, indicating a focus on conserving liquidity for core research activities rather than infrastructure investments.

Earnings Power And Capital Efficiency

The company’s negative earnings and cash flow highlight its reliance on external funding to sustain operations. With no commercial products, Omeros’ capital efficiency is currently low, as expenditures are directed toward clinical development. Success hinges on pipeline progression, particularly narsoplimab’s approval, which could improve earnings power through future royalties or product sales.

Balance Sheet And Financial Health

Omeros holds $3.4 million in cash and equivalents against $207.0 million in total debt, signaling liquidity constraints. The high debt load relative to cash reserves raises concerns about near-term financial flexibility, likely necessitating additional capital raises or strategic partnerships to fund ongoing operations and clinical trials.

Growth Trends And Dividend Policy

Growth is entirely pipeline-dependent, with no near-term revenue drivers. The company does not pay dividends, consistent with its development-stage status. Investor returns will depend on clinical milestones and regulatory approvals, making the stock highly speculative with binary outcomes tied to pipeline success.

Valuation And Market Expectations

The market values Omeros based on its pipeline potential rather than current financials. With no revenue and significant losses, traditional valuation metrics are inapplicable. Investors price in optionality around narsoplimab and other candidates, but skepticism persists given the high failure rate of biotech development.

Strategic Advantages And Outlook

Omeros’ focus on orphan diseases and complement-mediated disorders offers strategic advantages in niche markets with high unmet needs. However, the outlook remains uncertain pending FDA decisions and clinical trial results. Near-term survival depends on securing additional funding, while long-term success hinges on successful commercialization of its lead candidates.

Sources

Company 10-K, SEC 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