investorscraft@gmail.com

Intrinsic ValueVerrica Pharmaceuticals Inc. (VRCA)

Previous Close$7.03
Intrinsic Value
Upside potential
Previous Close
$7.03

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

Verrica Pharmaceuticals Inc. is a clinical-stage biopharmaceutical company focused on developing and commercializing innovative dermatological treatments. The company’s core revenue model hinges on advancing its pipeline of topical therapies targeting viral skin infections and other dermatologic conditions. Its lead candidate, VP-102, is a proprietary drug-device combination for molluscum contagiosum, a highly contagious viral skin disease with significant unmet medical need. Verrica operates in the competitive dermatology sector, where differentiation relies on clinical efficacy, safety, and patient convenience. The company aims to carve out a niche by addressing underserved conditions with limited treatment options. Its market positioning is bolstered by strategic partnerships and a focus on commercialization readiness, though it remains pre-revenue pending regulatory approvals. The dermatology market is characterized by high growth potential, driven by increasing prevalence of skin disorders and demand for novel therapies. Verrica’s success will depend on its ability to navigate regulatory pathways, secure approvals, and effectively commercialize its products in a crowded landscape.

Revenue Profitability And Efficiency

Verrica reported revenue of $7.6 million for the period, primarily from collaboration agreements, while net income stood at -$76.6 million, reflecting significant R&D and operational expenses. The diluted EPS of -$1.48 underscores the company’s pre-commercialization stage, with cash burn driven by clinical development and administrative costs. Operating cash flow was -$60.9 million, highlighting the capital-intensive nature of its business model.

Earnings Power And Capital Efficiency

The company’s earnings power remains constrained by its developmental focus, with no profitability metrics in positive territory. Capital efficiency is challenged by high R&D expenditures relative to minimal revenue generation. Verrica’s ability to scale will depend on successful product launches and achieving commercial traction, which could improve margins over time.

Balance Sheet And Financial Health

Verrica’s balance sheet shows $46.3 million in cash and equivalents against $45.9 million in total debt, indicating a tight liquidity position. The near-parity between cash and debt raises concerns about financial flexibility, necessitating potential capital raises to fund ongoing operations and clinical trials. The absence of dividends aligns with its growth-focused strategy.

Growth Trends And Dividend Policy

Growth prospects hinge on regulatory milestones and pipeline advancement, with no current dividend policy. The company’s trajectory will likely be driven by FDA approvals and market penetration of its lead candidate. Investors should monitor clinical progress and partnership announcements as key catalysts for future revenue growth.

Valuation And Market Expectations

The market values Verrica based on its pipeline potential rather than current financials, with a focus on upcoming regulatory decisions. The negative EPS reflects investor tolerance for losses in exchange for long-term upside. Valuation metrics are speculative, tied to clinical outcomes and commercialization timelines.

Strategic Advantages And Outlook

Verrica’s strategic advantages include a targeted pipeline addressing unmet dermatological needs and a first-mover potential in molluscum contagiosum. The outlook depends on regulatory success and commercialization execution. Risks include competition and funding requirements, but successful product launches could position the company as a niche leader in dermatology.

Sources

Company filings, 10-K

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