investorscraft@gmail.com

Intrinsic ValueVertex Pharmaceuticals Incorporated (VX1.DE)

Previous Close397.55
Intrinsic Value
Upside potential
Previous Close
397.55

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

Vertex Pharmaceuticals is a leading biotechnology firm specializing in innovative therapies for cystic fibrosis (CF), a rare genetic disorder. The company’s revenue model is anchored in its portfolio of CF treatments, including SYMDEKO/SYMKEVI, ORKAMBI, KALYDECO, and TRIKAFTA, which target specific genetic mutations. These therapies are distributed through specialty pharmacies and hospitals globally, ensuring broad patient access. Vertex has established itself as a dominant player in the CF market, leveraging its deep scientific expertise and first-mover advantage. Beyond CF, the company is advancing a robust pipeline targeting conditions like AAT deficiency, APOL1-mediated kidney diseases, and Type 1 diabetes, positioning it for long-term growth in rare diseases. Strategic collaborations with firms like CRISPR Therapeutics and Moderna further enhance its R&D capabilities, reinforcing its competitive edge in gene-editing and mRNA technologies. Vertex’s focus on high unmet medical needs and precision medicine underscores its leadership in the biotech sector.

Revenue Profitability And Efficiency

Vertex reported revenue of €11.02 billion, reflecting strong demand for its CF therapies. However, the company posted a net loss of €535.6 million, with diluted EPS of -€2.05, likely due to elevated R&D investments. Operating cash flow was negative at €492.6 million, while capital expenditures totaled €297.7 million, indicating significant reinvestment in pipeline development. The revenue base remains robust, but profitability is pressured by clinical trial costs.

Earnings Power And Capital Efficiency

Vertex’s earnings power is constrained by its current net loss, but its dominant CF franchise provides a stable revenue foundation. The company’s capital efficiency is weighed down by high R&D spend, though its €4.57 billion cash reserve offers flexibility. With a debt-to-equity ratio moderated by €1.75 billion in total debt, Vertex maintains a balanced approach to funding growth initiatives.

Balance Sheet And Financial Health

Vertex holds €4.57 billion in cash and equivalents, providing ample liquidity to support operations and R&D. Total debt stands at €1.75 billion, resulting in a conservative leverage profile. The strong cash position and manageable debt levels underscore the company’s financial stability, enabling continued investment in its clinical pipeline without significant solvency risks.

Growth Trends And Dividend Policy

Vertex’s growth is driven by its CF franchise and expanding pipeline, including Phase 2 candidates for AAT deficiency and kidney diseases. The company does not pay dividends, reinvesting cash flows into R&D to sustain innovation. With multiple late-stage candidates, Vertex is poised to diversify its revenue streams beyond CF, supporting long-term growth prospects.

Valuation And Market Expectations

Vertex’s market cap of €98.47 billion reflects high investor expectations for its pipeline and CF franchise. A beta of 0.513 suggests lower volatility relative to the market, aligning with its stable revenue base. The valuation hinges on successful clinical outcomes and commercialization of new therapies, with the market pricing in future growth from non-CF indications.

Strategic Advantages And Outlook

Vertex’s strategic advantages include its CF monopoly, cutting-edge gene-editing collaborations, and a diversified pipeline targeting high-value rare diseases. The outlook remains positive, with potential catalysts from Phase 3 trials like CTX001 for sickle cell disease. Risks include pipeline setbacks, but Vertex’s strong balance sheet and scientific leadership position it well for sustained innovation and market expansion.

Sources

Company filings, Bloomberg

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