investorscraft@gmail.com

Intrinsic ValuePharvaris N.V. (PHVS)

Previous Close$27.05
Intrinsic Value
Upside potential
Previous Close
$27.05

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

Pharvaris N.V. is a clinical-stage biopharmaceutical company focused on developing novel therapies for rare diseases, with a primary emphasis on hereditary angioedema (HAE). The company leverages its expertise in bradykinin B2 receptor antagonism to create oral treatments, aiming to address unmet medical needs in the HAE market. Pharvaris differentiates itself by pursuing convenient oral alternatives to existing injectable therapies, which could improve patient adherence and quality of life. The HAE market is dominated by established players like Takeda and CSL Behring, but Pharvaris seeks to carve out a niche with its innovative approach. Its lead candidate, deucrictibant, is positioned as a potential first-in-class oral prophylactic and acute treatment for HAE attacks. The company operates in a high-growth rare disease sector, where premium pricing and strong intellectual property protection are common. Pharvaris’ success hinges on clinical validation, regulatory approvals, and commercialization partnerships, given its pre-revenue status.

Revenue Profitability And Efficiency

Pharvaris reported no revenue in FY 2023, reflecting its clinical-stage status. The company posted a net loss of $100.9 million, driven by R&D expenses and operational costs. Diluted EPS stood at -$2.63, underscoring the capital-intensive nature of drug development. Operating cash flow was negative at $120.1 million, with minimal capital expenditures of $0.5 million, typical for a biotech firm prioritizing clinical trials over physical infrastructure.

Earnings Power And Capital Efficiency

As a pre-commercial entity, Pharvaris lacks earnings power, with its financials dominated by R&D investments. The company’s capital efficiency is currently measured by clinical progress rather than profitability. Its cash burn rate reflects aggressive development timelines for deucrictibant, with liquidity reserves being critical to fund operations until potential commercialization or partnership milestones are achieved.

Balance Sheet And Financial Health

Pharvaris maintains a robust balance sheet with $280.7 million in cash and equivalents, providing a runway to advance its pipeline. Total debt is negligible at $0.9 million, indicating minimal leverage. The company’s financial health is stable for its stage, though continued fundraising may be necessary to sustain operations beyond the near term, given its cash burn trajectory.

Growth Trends And Dividend Policy

Growth prospects hinge on deucrictibant’s clinical success and regulatory approvals. The company has no dividend policy, as is typical for clinical-stage biotechs, reinvesting all resources into R&D. Future revenue potential depends on market adoption of its oral HAE therapy, pending positive Phase 3 results and commercialization plans.

Valuation And Market Expectations

Pharvaris’ valuation is driven by speculative growth potential rather than current financial metrics. Investors price the stock based on clinical milestones, competitive positioning, and the addressable HAE market. Market expectations are tied to deucrictibant’s differentiation and the likelihood of capturing share from injectable incumbents.

Strategic Advantages And Outlook

Pharvaris’ strategic advantage lies in its oral HAE therapy, which could disrupt the market if proven effective. The outlook depends on clinical trial outcomes, regulatory pathways, and partnership strategies. Risks include trial failures and competition, but success could position the company as a key player in the rare disease space.

Sources

10-K filing for FY 2023

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