investorscraft@gmail.com

Intrinsic ValueRoivant Sciences Ltd. (ROIV)

Previous Close$14.08
Intrinsic Value
Upside potential
Previous Close
$14.08

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Roivant Sciences Ltd. operates in the biotechnology and pharmaceutical sector, focusing on accelerating the development and commercialization of innovative therapies through its decentralized, asset-centric business model. The company identifies promising drug candidates, often in late-stage development, and creates subsidiary 'Vants' to optimize their potential. This approach allows Roivant to mitigate risk while maintaining agility in a highly competitive industry. Roivant's portfolio spans immunology, neurology, and rare diseases, positioning it as a specialized player in high-growth therapeutic areas. The company leverages partnerships, licensing agreements, and strategic acquisitions to expand its pipeline and enhance market reach. Its emphasis on data-driven decision-making and operational efficiency differentiates it from traditional biopharma firms. Roivant's market position is further strengthened by its ability to attract top-tier talent and secure funding for high-potential assets, though its success hinges on clinical trial outcomes and regulatory approvals.

Revenue Profitability And Efficiency

Roivant reported revenue of $124.8 million for FY 2024, reflecting its early-stage commercialization efforts. The company posted a net income of $4.35 billion, primarily driven by non-recurring gains such as asset sales or licensing deals. Operating cash flow was negative at $765.3 million, indicative of significant R&D and operational expenditures. Capital expenditures were minimal at $1.4 million, suggesting a lean infrastructure model.

Earnings Power And Capital Efficiency

Roivant's diluted EPS of $5.23 underscores its earnings power, though this figure is likely inflated by one-time events. The company's capital efficiency is challenged by its cash-intensive R&D model, as evidenced by negative operating cash flow. However, its ability to monetize assets selectively provides intermittent boosts to profitability.

Balance Sheet And Financial Health

Roivant maintains a robust balance sheet with $6.54 billion in cash and equivalents, providing ample liquidity for ongoing operations and pipeline development. Total debt stands at $499.7 million, representing a conservative leverage profile. The strong cash position mitigates near-term financial risks despite high burn rates.

Growth Trends And Dividend Policy

Roivant's growth is tied to its pipeline advancements and strategic transactions, with no dividend payouts as it reinvests all capital into R&D and business development. The company's trajectory depends on clinical milestones and partnerships, making its growth highly variable and event-driven.

Valuation And Market Expectations

The market likely values Roivant based on its pipeline potential and asset monetization capabilities rather than current earnings. The substantial cash reserves and low debt suggest investor confidence in its long-term strategy, though volatility is expected given the binary nature of biotech outcomes.

Strategic Advantages And Outlook

Roivant's decentralized model and focus on high-value assets provide strategic flexibility, but its outlook hinges on successful clinical trials and regulatory approvals. The company's strong cash position and low debt offer resilience, though sustained profitability remains uncertain until key pipeline assets mature or are commercialized.

Sources

FY 2024 financial data from company filings (CIK: 0001635088)

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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