investorscraft@gmail.com

Intrinsic ValueZevra Therapeutics, Inc. (ZVRA)

Previous Close$9.00
Intrinsic Value
Upside potential
Previous Close
$9.00

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

Zevra Therapeutics, Inc. operates in the biotechnology sector, focusing on rare diseases with high unmet medical needs. The company specializes in developing and commercializing novel therapies, leveraging its expertise in central nervous system (CNS) disorders. Its revenue model is driven by clinical-stage drug development, with potential future income from licensing and commercialization partnerships. Zevra’s market position is defined by its niche focus on rare diseases, which often face less competition but require significant R&D investment. The company’s pipeline includes treatments for conditions like Niemann-Pick disease type C (NPC) and idiopathic hypersomnia, targeting small but critical patient populations. By concentrating on orphan drugs, Zevra aims to capitalize on regulatory incentives such as orphan drug designation, which can provide extended market exclusivity. However, its success hinges on clinical trial outcomes and regulatory approvals, making its business model inherently high-risk but potentially high-reward.

Revenue Profitability And Efficiency

Zevra Therapeutics reported revenue of $23.6 million for the period, reflecting its early-stage commercialization efforts. The company posted a net loss of $105.5 million, with a diluted EPS of -$2.28, underscoring its heavy investment in R&D and clinical trials. Operating cash flow was negative at $69.7 million, indicating significant cash burn as it advances its pipeline. Capital expenditures were negligible, suggesting a focus on intangible assets like intellectual property.

Earnings Power And Capital Efficiency

Zevra’s negative earnings and cash flow highlight its pre-revenue stage, with profitability contingent on successful drug development and commercialization. The company’s capital efficiency is currently low, as evidenced by its substantial net loss relative to revenue. However, its focus on rare diseases could yield high margins upon regulatory success, provided it manages its R&D spend effectively.

Balance Sheet And Financial Health

Zevra holds $33.8 million in cash and equivalents, providing limited runway given its $69.7 million operating cash outflow. Total debt stands at $60.3 million, raising concerns about liquidity if additional financing is not secured. The absence of dividends aligns with its growth-focused strategy, but the balance sheet suggests near-term financial pressure unless milestones are achieved or funding is raised.

Growth Trends And Dividend Policy

Zevra’s growth is tied to its clinical pipeline, with no current dividend policy as it reinvests all resources into R&D. The company’s revenue growth will depend on regulatory approvals and partnerships. Given its stage, investor returns are likely deferred until late-stage trials or commercialization, making it a speculative play on rare disease therapeutics.

Valuation And Market Expectations

The market likely values Zevra based on its pipeline potential rather than current financials, given its negative earnings and cash flow. Investors may be pricing in optimism around clinical milestones, but the high risk of biotech development tempers expectations. The stock’s performance will hinge on trial results and regulatory updates in the coming years.

Strategic Advantages And Outlook

Zevra’s strategic advantage lies in its focus on rare diseases, which offers regulatory benefits and reduced competition. However, the outlook remains uncertain due to its financial constraints and the binary nature of clinical trials. Success in advancing its pipeline could transform its prospects, but failure would exacerbate its financial challenges. The company’s ability to secure additional funding or partnerships will be critical in 2024.

Sources

10-K filing, company investor presentations

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