investorscraft@gmail.com

Intrinsic ValueZymeworks Inc. (ZYME)

Previous Close$15.74
Intrinsic Value
Upside potential
Previous Close
$15.74

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

Zymeworks Inc. is a clinical-stage biopharmaceutical company focused on developing next-generation multifunctional biotherapeutics, primarily in oncology. The company leverages proprietary platforms like Azymetric and ZymeLink to engineer bispecific antibodies and antibody-drug conjugates (ADCs) that target complex disease mechanisms. Its lead candidates include zanidatamab, a HER2-targeted bispecific antibody, and other innovative therapies designed to improve efficacy and reduce side effects compared to traditional treatments. Operating in the highly competitive biotech sector, Zymeworks collaborates with global pharmaceutical partners to advance its pipeline while retaining rights to key assets. The company’s technology-driven approach positions it as a niche player in precision oncology, targeting high unmet medical needs. Despite being pre-revenue from commercialized products, its partnerships and licensing agreements provide near-term funding while it progresses toward potential regulatory milestones.

Revenue Profitability And Efficiency

Zymeworks reported $76.3 million in revenue for the period, primarily from collaboration and licensing agreements, reflecting its reliance on partner-funded R&D. Net losses stood at -$122.7 million, with an EPS of -$1.62, underscoring the capital-intensive nature of clinical-stage biotech. Operating cash flow was -$110.0 million, indicating significant investment in pipeline development, though the absence of capital expenditures suggests a lean operational model focused on R&D.

Earnings Power And Capital Efficiency

The company’s negative earnings highlight its pre-commercial stage, with profitability contingent on successful clinical trials and regulatory approvals. Capital efficiency is driven by strategic partnerships, which offset R&D costs. The lack of capex suggests prioritization of liquidity for core research activities, though sustained losses may necessitate additional funding rounds or collaborations to maintain momentum.

Balance Sheet And Financial Health

Zymeworks maintains a robust cash position of $66.1 billion, providing a multi-year runway for operations. Total debt of $18.5 billion is manageable relative to liquidity, but the company’s financial health hinges on advancing its pipeline without overleveraging. The absence of dividends aligns with its growth-focused strategy, reinvesting all resources into development.

Growth Trends And Dividend Policy

Growth is tied to clinical milestones, with zanidatamab and other candidates representing potential inflection points. No dividends are paid, as is typical for pre-revenue biotechs. Future revenue may accelerate upon commercialization or expanded partnerships, but near-term trends will depend on trial outcomes and regulatory progress.

Valuation And Market Expectations

The market likely prices ZYME based on pipeline potential rather than current earnings, with volatility tied to clinical updates. Its $66.1 billion cash reserve may cushion downside risk, but valuation multiples remain speculative until late-stage data matures.

Strategic Advantages And Outlook

Zymeworks’ proprietary platforms and focused oncology pipeline differentiate it in a crowded field. Partnerships with major pharma firms validate its technology, though execution risk remains high. The outlook depends on clinical success, with upside from approvals or licensing deals. Investors should monitor trial readouts and cash burn closely.

Sources

10-K filings, 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