Previous Close | $468.85 |
Intrinsic Value | $15.61 |
Upside potential | -97% |
Data is not available at this time.
Vertex Pharmaceuticals Incorporated is a global biotechnology company specializing in the discovery, development, and commercialization of innovative therapies for serious diseases, with a primary focus on cystic fibrosis (CF). The company’s revenue model is driven by its portfolio of CF treatments, including Trikafta, Symdeko, and Kalydeco, which target specific genetic mutations. Vertex has established itself as a leader in the CF market, with its therapies addressing approximately 90% of the CF patient population. Beyond CF, Vertex is expanding into other therapeutic areas such as sickle cell disease, beta thalassemia, and pain management, leveraging its expertise in genetic medicine. The company’s strong pipeline and first-mover advantage in CF position it as a key player in the rare disease space, with significant barriers to entry for competitors due to its proprietary science and established commercial infrastructure.
Vertex reported revenue of $11.02 billion for FY 2024, reflecting its strong commercial execution in the CF market. However, the company posted a net loss of $535.6 million, with diluted EPS of -$2.08, likely due to increased R&D investments and pipeline expansion. Operating cash flow was negative at $492.6 million, while capital expenditures totaled $297.7 million, indicating significant reinvestment in growth initiatives.
Despite the net loss, Vertex’s core CF franchise demonstrates robust earnings power, with high-margin products driving cash generation. The company’s capital efficiency is underscored by its ability to fund extensive R&D programs while maintaining a strong balance sheet. Vertex’s focus on precision medicine and targeted therapies enhances its ability to allocate capital effectively across high-potential opportunities.
Vertex maintains a solid financial position, with $4.57 billion in cash and equivalents and $1.75 billion in total debt. The company’s liquidity position provides flexibility to pursue strategic investments, including pipeline development and potential acquisitions. Its conservative leverage profile supports long-term stability and growth.
Vertex’s growth is driven by its CF franchise and expanding pipeline, with several late-stage candidates in development. The company does not currently pay a dividend, opting instead to reinvest cash flows into R&D and business development. This strategy aligns with its focus on sustaining innovation and capturing growth in underserved therapeutic areas.
Vertex’s valuation reflects its leadership in the CF market and potential from its diversified pipeline. Investors likely anticipate continued revenue growth from existing products and future launches, balanced against R&D spend. The market appears to price in long-term upside from Vertex’s expansion into new disease areas.
Vertex’s strategic advantages include its deep expertise in genetic medicine, first-mover position in CF, and robust pipeline. The outlook remains positive, with near-term growth anchored by CF therapies and long-term potential from pipeline diversification. Execution on clinical milestones and commercial launches will be key drivers of future performance.
10-K, Vertex Pharmaceuticals investor presentations
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |