investorscraft@gmail.com

Intrinsic ValuePharming Group N.V. (PHAR)

Previous Close$14.68
Intrinsic Value
Upside potential
Previous Close
$14.68

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

Pharming Group N.V. operates in the biotechnology sector, specializing in the development and commercialization of innovative protein replacement therapies for rare diseases. The company’s core revenue model is driven by its flagship product, Ruconest, a recombinant C1 esterase inhibitor for hereditary angioedema (HAE), alongside pipeline candidates targeting unmet medical needs. Pharming leverages a hybrid strategy, combining in-house R&D with strategic partnerships to expand its therapeutic reach. The company competes in a niche but growing market, characterized by high barriers to entry due to stringent regulatory requirements and specialized manufacturing capabilities. Its market positioning is bolstered by a focus on rare diseases, where pricing power and patient-centric approaches are critical. Pharming’s ability to navigate complex biologics development and commercialization underscores its competitive edge in the orphan drug space.

Revenue Profitability And Efficiency

Pharming reported revenue of $297.2 million for FY 2024, reflecting its commercial traction in rare disease therapeutics. However, the company posted a net loss of $10.6 million, with diluted EPS of -$0.15, indicating ongoing investment in R&D and commercialization efforts. Operating cash flow was negative at $1.8 million, while capital expenditures totaled $0.76 million, suggesting restrained spending relative to revenue growth.

Earnings Power And Capital Efficiency

The company’s negative net income and EPS highlight challenges in achieving profitability despite robust revenue. Capital efficiency appears constrained by high R&D and commercialization costs, typical of biotech firms in the growth phase. The modest capital expenditures signal a focus on optimizing existing assets rather than aggressive expansion.

Balance Sheet And Financial Health

Pharming holds $53.0 million in cash and equivalents, providing liquidity for near-term operations. Total debt stands at $108.4 million, indicating a leveraged position. The balance sheet reflects a biotech firm balancing growth investments with financial flexibility, though debt levels warrant monitoring for sustainability.

Growth Trends And Dividend Policy

Revenue growth demonstrates commercial success, but profitability remains elusive. The company does not pay dividends, reinvesting cash flows into pipeline development and market expansion. Future growth hinges on clinical milestones and geographic expansion of its product portfolio.

Valuation And Market Expectations

The market likely prices Pharming based on its rare disease focus and pipeline potential, rather than current earnings. Negative EPS and cash flow suggest investors prioritize long-term therapeutic breakthroughs over near-term profitability.

Strategic Advantages And Outlook

Pharming’s rare disease expertise and hybrid commercialization strategy position it well in a high-value niche. The outlook depends on pipeline progress and debt management, with upside from successful clinical trials and expanded indications for existing products.

Sources

Company filings, CIK 0001828316

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