Zevra TherapeuticsZVRA
ZVRA logo
Fair Value
US$23.22
Share price29 Apr
US$13.1843.2% undervalued intrinsic discount
Loading
1Y3.05%
7D-5.66%

Global Rare Disease Diagnosis Will Fuel Biotech Market Expansion

Analyst Consensus Target compiles analysts opinions to create narratives on stocks using the Analysts Consensus Price Target, forecasted revenue and earnings figures, as well as the transcripts of earnings calls.

Published
29 Apr 25
Views
329
Not Invested

Key Takeaways

  • Strong market traction and geographic expansion efforts position Zevra for sustained revenue growth and increased earnings visibility in the rare disease therapy segment.
  • Robust financial flexibility enables continued pipeline investment and strategic initiatives without dilutive financing, supporting long-term profitability and scalability.
  • Zevra faces significant revenue and pipeline risks due to slow product adoption, limited market size, clinical delays, and heavy dependence on a few ultra-orphan assets.

Catalysts

About Zevra Therapeutics
    A commercial-stage company, focuses on addressing unmet needs for the treatment of rare diseases in the United States.
What are the underlying business or industry changes driving this perspective?
  • Zevra is well positioned to benefit from the increasing global prevalence and diagnosis of rare and neurodegenerative diseases-which is expanding Zevra's addressable market for its rare disease therapies like MIPLYFFA and pipeline assets, and should support future revenue growth.
  • The launch strategy for MIPLYFFA is gaining traction, as evidenced by rapid U.S. patient uptake (over 1/3 of diagnosed population after only two quarters), high retention rates, and expansion into new patient segments, indicating the potential for continued sequential revenue increases and greater earnings visibility as market penetration grows.
  • Zevra's prioritization of disease awareness campaigns and genetic testing to identify undiagnosed patients, combined with rising global investment and awareness in biotechnology, should fuel long-run patient identification and therapy uptake-supporting sustained top-line growth and margin scalability.
  • European expansion with the recent MAA submission for arimoclomol and an established base of EAP patients indicates near-term catalysts for further geographic revenue diversification, new reimbursement streams, and longer commercial runway, supporting both revenue and net margin growth.
  • The company's strong cash position ($217.7 million) after the PRV sale enables continued pipeline development, strategic commercial activities, and greater flexibility to pursue licensing/partnership deals without dilutive financing, enhancing the outlook for future earnings and margin improvement.
Zevra Therapeutics Earnings and Revenue Growth

Zevra Therapeutics Future Earnings and Revenue Growth

Assumptions

How have these above catalysts been quantified?
  • Analysts are assuming Zevra Therapeutics's revenue will grow by 68.5% annually over the next 3 years.
  • Analysts assume that profit margins will increase from -6.3% today to 51.1% in 3 years time.
  • Analysts expect earnings to reach $151.4 million (and earnings per share of $2.4) by about September 2028, up from $-3.9 million today. However, there is a considerable amount of disagreement amongst the analysts with the most bullish expecting $186.4 million in earnings, and the most bearish expecting $92.6 million.
  • In order for the above numbers to justify the analysts price target, the company would need to trade at a PE ratio of 12.1x on those 2028 earnings, up from -128.1x today. This future PE is lower than the current PE for the US Pharmaceuticals industry at 19.5x.
  • Analysts expect the number of shares outstanding to grow by 5.17% per year for the next 3 years.
  • To value all of this in today's terms, we will use a discount rate of 6.78%, as per the Simply Wall St company report.
Zevra Therapeutics Future Earnings Per Share Growth

Zevra Therapeutics Future Earnings Per Share Growth

Risks

What could happen that would invalidate this narrative?
  • The company recognized a significant noncash impairment charge of $58.7 million related to OLPRUVA's intangible assets and an $11.7 million inventory write-down in Q2 2025, reflecting slow adoption, limited pull-through, and a highly competitive, mature urea cycle disorder market-which all suggest continued risk to future revenue, margins, and long-term product diversification.
  • MIPLYFFA's US market is constrained by a very small eligible patient population (estimated 300-350 diagnosed, ~900 total with the disease), making the company heavily reliant on a single ultra-orphan asset for revenue, elevating risk to earnings if diagnosis rates, treatment uptake, or payer coverage stagnate.
  • European commercialization of MIPLYFFA (arimoclomol) is contingent on country-by-country reimbursement approvals-the protracted, variable timelines and complexities of European market access present risk to the speed and size of future revenue growth outside the US.
  • The company's pipeline remains concentrated on a few assets; slow enrollment in the Phase III DiSCOVER trial for celiprolol (39 of 150 patients enrolled) underscores risk of clinical delays or failures, which could lead to deferred or diminished future revenue streams and R&D capital inefficiency.
  • Despite a strengthened balance sheet from a one-time PRV sale, Zevra reported an adjusted net loss of $3.2 million in Q2 2025; if organic revenue and market expansion do not materialize as planned, persistent losses may require additional financing, leading to share dilution or pressure on future earnings.

Valuation

How have all the factors above been brought together to estimate a fair value?
  • The analysts have a consensus price target of $23.221 for Zevra Therapeutics based on their expectations of its future earnings growth, profit margins and other risk factors. However, there is a degree of disagreement amongst analysts, with the most bullish reporting a price target of $29.0, and the most bearish reporting a price target of just $18.0.
  • In order for you to agree with the analyst's consensus, you'd need to believe that by 2028, revenues will be $296.5 million, earnings will come to $151.4 million, and it would be trading on a PE ratio of 12.1x, assuming you use a discount rate of 6.8%.
  • Given the current share price of $8.92, the analyst price target of $23.22 is 61.6% higher.
  • We always encourage you to reach your own conclusions though. So sense check these analyst numbers against your own assumptions and expectations based on your understanding of the business and what you believe is probable.

Have other thoughts on Zevra Therapeutics?

Create your own narrative on this stock, and estimate its Fair Value using our Valuator tool.

Create Narrative

How well do narratives help inform your perspective?

Disclaimer

AnalystConsensusTarget is a tool utilizing a Large Language Model (LLM) that ingests data on consensus price targets, forecasted revenue and earnings figures, as well as the transcripts of earnings calls to produce qualitative analysis. The narratives produced by AnalystConsensusTarget are general in nature and are based solely on analyst data and publicly-available material published by the respective companies. These scenarios are not indicative of the company's future performance and are exploratory in nature. Simply Wall St has no position in the company(s) mentioned. Simply Wall St may provide the securities issuer or related entities with website advertising services for a fee, on an arm's length basis. These relationships have no impact on the way we conduct our business, the content we host, or how our content is served to users. The price targets and estimates used are consensus data, and do not constitute a recommendation to buy or sell any stock, and they do not take account of your objectives, or your financial situation. Note that AnalystConsensusTarget's analysis may not factor in the latest price-sensitive company announcements or qualitative material.

Read more narratives

US$15.4
FV
14.4% undervalued intrinsic discount
ZVRA Valuation: Sum-of-the-Parts (SOTP) AnalysisThe following is the step-by-step calculation chain for the ZVRA fair value. This utilizes a Sum-of-the-Parts (SOTP) architecture, as ZVRA consists of three distinct components, one of which has binary outcomes. All figures are in USD, based on Q1 2026 data.Why Sum-of-the-Parts, Not a Single MultipleA single forward-PE model collapses commercial earnings, cash, and the clinical pipeline into one generalized earnings number. This structurally forces an assumption that the pipeline succeeds entirely, rather than applying an appropriate probability weight. For a company where roughly a third of the value consists of binary (win-or-zero) clinical bets, a standard multiple is inadequate. Therefore, the three parts must be valued independently and summed.Part 1: The Commercial Business (Going Concern)Isolating sustainable operating profit from reported figures:Annualized revenue: ≈ 150M (MIPLYFFA commercial ~100M + royalties + EAP)Gross margin: >90%, less pipeline-directed R&D (counted separately in Part 3)Sustainable commercial operating profit: ≈ 50MAfter-tax: ≈ 42MFair multiple: 8–11x.Rationale: A single-product rare-disease annuity with patent protection to 2041 argues for a higher multiple. However, the market ceiling is already in sight (it covers roughly half of diagnosed NPC patients and added only 9 new prescriptions in the quarter), which caps the multiple. It is a long-duration income stream, not a growth compounder.Part 1 Value: 42M × 8.3 to 42M × 11.2 ≈ 350M – 470MCross-check: Discounting a flat 42M for 15 years (patent life) at 10% ≈ 320M floor. This is consistent with the multiple range.Part 2: Net Cash236.8M cash & investments − 0 long-term debt ≈ 237MThis is held separately and not consolidated inside an earnings multiple to prevent valuation distortion.Part 3: Risk-Adjusted Pipeline (rNPV)Each asset is valued as: (peak sales potential × probability of success × margin), discounted using a real options approach.AssetPhaseProbability of SuccessrNPV Estimatearimoclomol (EU/NPC)EMA reviewHigh (already US-approved)50M – 90Mceliprolol (vEDS)Phase 3~50% – 60%75M – 160MKP1077 (idiopathic hypersomnia/narcolepsy)Phase 3~40% – 55% (larger, competitive market)50M – 150MTotal175M – 400MThe wide range is deliberate; because these are binary outcomes, the variance is real and inherent to the assets, not a modeling weakness.Part 4: Summation and Per-Share ValueComponentBearBaseBullCommercial350M420M470MNet cash237M237M237MPipeline (rNPV)175M280M400MTotal value762M937M1,107M÷ ~61M diluted sharesFair value / share~$12.50~$15.40~$18.10Estimated Fair Value: ≈ $14 – $18, midpoint ≈ $15.50.Part 5: Sensitivity Analysis±10% on celiprolol's probability of success → ±~$0.70/share±30M on MIPLYFFA peak-sales assumption → ±~$3.00/shareThe discount rate has less impact here than in a standard DCF because the cash (Part 2) is not discounted, and the pipeline's variance is driven predominantly by clinical probabilities, not the discount rate.Valuation Variance and Dominant Swing VariablesThe valuation band is intentionally wide, and point-estimate confidence is inherently weaker due to the binary (win-or-zero) nature of the pipeline. The dominant swing variables are not the multiple or the discount rate; they are MIPLYFFA's ultimate NPC market penetration and the celiprolol Phase 3 readout. Those two factors alone can shift the fair value from approximately $12 to $24.Therefore, the definitive conclusion is not a static price target of $15.40. Rather, the going concern plus cash is worth roughly $10–$11 a share with reasonable confidence, while the remainder of the premium pays for a clinical option portfolio whose expected value is statistically real but carries enormous variance.Disclaimer: Informational analysis, not licensed financial advice.
47
users have viewed this narrative
0users have liked this narrative
1users have commented on this narrative
2users have followed this narrative
US$26.89
FV
51.0% undervalued intrinsic discount
35.00%
Revenue growth p.a.
191
users have viewed this narrative
0users have liked this narrative
0users have commented on this narrative
3users have followed this narrative

Fair Value vs Share Price

US$23.22
vs US$13.1843.2% undervalued intrinsic discount
PastFuture-90m296m2014201720202023202520262028Revenue US$296.5mEarnings US$151.4m
68.5%
Revenue growth
51.1%
Profit margin

Recent News & Updates

No updates

Recent updates

No updates

Stay ahead on Zevra Therapeutics

  • Fair value estimate changes
  • Narrative and analyst updates
  • Key company announcements

Company analysis

Flawless balance sheet and undervalued.

Market capUS$789.2m
PB3.8x
Estimated Growth22.9%
Dividend YieldN/A
Full analysis

CEO & management

Neil McFarlane
CEO
2.5yrs
CEO Tenure

A commercial-stage company, focuses on addressing unmet needs for the treatment of rare diseases in the United States.