investorscraft@gmail.com

Intrinsic Value of Protagonist Therapeutics, Inc. (PTGX)

Previous Close$53.00
Intrinsic Value
Upside potential
Previous Close
$53.00

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

Protagonist Therapeutics, Inc. is a clinical-stage biopharmaceutical company focused on discovering and developing peptide-based therapeutics to address unmet medical needs in hematology, inflammation, and immunology. The company leverages its proprietary peptide technology platform to design novel drug candidates with high specificity and therapeutic potential. Its lead candidate, rusfertide, is in late-stage development for polycythemia vera, a rare blood disorder, positioning PTGX as a potential leader in niche hematology markets. The company also collaborates with larger pharmaceutical firms to advance its pipeline, combining internal innovation with strategic partnerships to mitigate development risks. Protagonist operates in a highly competitive biotech landscape but differentiates itself through its peptide engineering expertise and targeted therapeutic approach. Its focus on rare diseases and inflammatory conditions allows it to address smaller, underserved patient populations with high unmet needs, creating opportunities for premium pricing and faster regulatory pathways.

Revenue Profitability And Efficiency

In FY 2024, Protagonist reported revenue of $434.4 million, driven primarily by collaboration agreements and milestone payments. Net income stood at $275.2 million, reflecting strong profitability with a diluted EPS of $4.23. Operating cash flow was robust at $184.2 million, while capital expenditures were minimal at -$1.4 million, indicating efficient capital deployment and a focus on R&D rather than infrastructure.

Earnings Power And Capital Efficiency

The company demonstrates significant earnings power, with high-margin collaboration revenue contributing to its bottom line. Capital efficiency is evident in its low capex requirements and ability to generate substantial cash flow from operations. The diluted EPS of $4.23 underscores its ability to translate revenue into shareholder value, though reliance on milestone payments introduces variability.

Balance Sheet And Financial Health

Protagonist maintains a solid balance sheet, with $97.2 million in cash and equivalents and modest total debt of $10.9 million. The strong cash position, coupled with low leverage, provides financial flexibility to fund ongoing clinical trials and pipeline development without immediate liquidity concerns. The absence of significant debt enhances its ability to navigate the capital-intensive biotech landscape.

Growth Trends And Dividend Policy

Growth is primarily driven by clinical advancements and partnership milestones, with rusfertide's progression being a key catalyst. The company does not pay dividends, reinvesting all profits into R&D to sustain its innovation pipeline. Future growth will depend on successful trial outcomes and regulatory approvals, with potential upside from expanded indications or additional collaborations.

Valuation And Market Expectations

The market likely values PTGX based on its clinical pipeline potential, particularly rusfertide's late-stage prospects. The company's revenue and profitability in FY 2024 suggest investor confidence in its ability to monetize its pipeline, though long-term valuation will hinge on commercialization success and competitive positioning in niche therapeutic areas.

Strategic Advantages And Outlook

Protagonist's strategic advantages include its peptide technology platform and focus on high-need, low-competition therapeutic areas. The outlook depends on clinical milestones, with rusfertide's approval potentially transforming its market position. Risks include trial failures and reliance on partnerships, but its strong cash position and targeted approach provide a solid foundation for near-term execution.

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