investorscraft@gmail.com

Intrinsic Value of Supernus Pharmaceuticals, Inc. (SUPN)

Previous Close$33.12
Intrinsic Value
Upside potential
Previous Close
$33.12

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

Supernus Pharmaceuticals, Inc. operates as a specialty pharmaceutical company focused on developing and commercializing products for central nervous system (CNS) disorders. The company’s revenue model is driven by its portfolio of branded therapeutics targeting conditions such as epilepsy, migraine, ADHD, and Parkinson’s disease. Key products include Trokendi XR and Oxtellar XR for epilepsy, along with emerging therapies like SPN-830 for Parkinson’s. Supernus competes in the highly specialized CNS market, where innovation and regulatory expertise are critical. The company differentiates itself through its focus on extended-release formulations and patient-centric solutions, aiming to improve treatment adherence and outcomes. While facing competition from larger pharmaceutical firms, Supernus maintains a niche position by targeting underserved patient populations and leveraging its clinical development capabilities. Its market positioning is further strengthened by strategic acquisitions and partnerships to expand its pipeline and commercial reach.

Revenue Profitability And Efficiency

Supernus reported revenue of $661.8 million for the fiscal year ending December 31, 2024, with net income of $73.9 million, reflecting a diluted EPS of $1.32. Operating cash flow stood at $172.0 million, indicating strong cash generation from core operations. Capital expenditures were minimal at $-0.7 million, suggesting efficient capital deployment. The company’s profitability metrics demonstrate its ability to convert revenue into earnings effectively.

Earnings Power And Capital Efficiency

The company’s earnings power is underscored by its robust operating cash flow, which significantly exceeds net income, highlighting efficient working capital management. With modest capital expenditures, Supernus maintains high capital efficiency, reinvesting selectively to support growth. The balance between profitability and reinvestment reflects a disciplined approach to resource allocation, ensuring sustainable earnings growth.

Balance Sheet And Financial Health

Supernus holds $69.3 million in cash and equivalents, providing liquidity to fund operations and strategic initiatives. Total debt is $34.3 million, indicating a conservative leverage profile. The company’s strong cash position and manageable debt levels suggest a healthy balance sheet, with ample flexibility to navigate market uncertainties or pursue growth opportunities.

Growth Trends And Dividend Policy

Supernus has not declared dividends, opting instead to reinvest earnings into R&D and commercialization efforts. Growth trends are driven by its CNS-focused pipeline and potential product launches. The company’s strategic acquisitions and partnerships are expected to bolster long-term growth, though near-term performance may hinge on execution and market adoption of new therapies.

Valuation And Market Expectations

With a market capitalization derived from its share price and 55.1 million shares outstanding, Supernus’ valuation reflects investor expectations for pipeline success and revenue diversification. The absence of dividends suggests the market prices the stock based on growth potential rather than income generation. Key valuation drivers include clinical milestones and commercial execution in the competitive CNS space.

Strategic Advantages And Outlook

Supernus’ strategic advantages lie in its CNS expertise, differentiated product portfolio, and disciplined capital allocation. The outlook hinges on successful pipeline development and commercialization, particularly for SPN-830 and other late-stage candidates. While regulatory and competitive risks persist, the company’s focus on high-need therapeutic areas positions it for sustained growth if execution remains strong.

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