(AKBA) Akebia Ther - Overview
Sector: Healthcare | Industry: Drug Manufacturers - Specialty & Generic | Exchange: NASDAQ (USA) | Market Cap: 354m USD | Total Return: -14.9% in 12m
Industry Rotation: +3.3
Avg Turnover: 3.27M USD
Peers RS (IBD): 4.0
EPS Trend: 11.5%
Qual. Beats: 0
Rev. Trend: -19.8%
Qual. Beats: 0
Warnings
Share dilution 21.3% YoY - potential capital distress
Interest Coverage Ratio 0.8 is critical
Altman Z'' -15.00 < 1.0 - financial distress zone
Volatile
Tailwinds
No distinct edge detected
Akebia Therapeutics, Inc. (AKBA) is a biopharmaceutical company specializing in kidney disease treatments. The companys primary product, Vafseo (vadadustat), is an oral therapy for anemia associated with chronic kidney disease (CKD) in both dialysis-dependent and non-dialysis dependent patients. This drug class, HIF-PHIs, represents a novel approach to anemia management.
Akebia also markets Auryxia, a ferric citrate-based drug for managing phosphorus levels in dialysis patients and treating iron deficiency anemia in non-dialysis CKD patients. The companys pipeline includes earlier-stage candidates for acute kidney injury and retinopathy of prematurity. Biopharmaceutical companies often form strategic partnerships; Akebia has a collaboration with Mitsubishi Tanabe Pharma Corporation for Vafseo in Asian markets.
Further research into Akebias clinical trial data and market position can provide a deeper understanding of its prospects.
- Vafseo approval and market penetration drives revenue growth
- Auryxia sales performance impacts profitability
- Clinical trial success for pipeline assets boosts valuation
- Regulatory decisions on Vafseo in US market critical
- Collaboration agreements provide development funding and market access
| Net Income: -5.34m TTM > 0 and > 6% of Revenue |
| FCF/TA: 0.18 > 0.02 and ΔFCF/TA 36.39 > 1.0 |
| NWC/Revenue: 9.27% < 20% (prev 20.55%; Δ -11.28% < -1%) |
| CFO/TA 0.18 > 3% & CFO 68.0m > Net Income -5.34m |
| Net Debt (31.5m) to EBITDA (21.7m): 1.45 < 3 |
| Current Ratio: 1.13 > 1.5 & < 3 |
| Outstanding Shares: last quarter (265.4m) vs 12m ago 21.34% < -2% |
| Gross Margin: 83.29% > 18% (prev 0.72%; Δ 8.26k% > 0.5%) |
| Asset Turnover: 79.10% > 50% (prev 72.59%; Δ 6.51% > 0%) |
| Interest Coverage Ratio: 0.85 > 6 (EBITDA TTM 21.7m / Interest Expense TTM 24.2m) |
| A: 0.06 (Total Current Assets 184.8m - Total Current Liabilities 162.9m) / Total Assets 376.6m |
| B: -4.47 (Retained Earnings -1.68b / Total Assets 376.6m) |
| C: 0.07 (EBIT TTM 20.5m / Avg Total Assets 298.6m) |
| D: -4.90 (Book Value of Equity -1.68b / Total Liabilities 344.0m) |
| Altman-Z'' Score: -18.87 = D |
| DSRI: 0.93 (Receivables 47.0m/34.4m, Revenue 236.2m/160.2m) |
| GMI: 0.86 (GM 83.29% / 71.57%) |
| AQI: 1.14 (AQ_t 0.50 / AQ_t-1 0.44) |
| SGI: 1.47 (Revenue 236.2m / 160.2m) |
| TATA: -0.19 (NI -5.34m - CFO 68.0m) / TA 376.6m) |
| Beneish M-Score: -2.99 (Cap -4..+1) = A |
Over the past week, the price has changed by +1.42%, over one month by +5.93%, over three months by -4.03% and over the past year by -14.88%.
- StrongBuy: 3
- Buy: 1
- Hold: 0
- Sell: 0
- StrongSell: 0
| Analysts Target Price | 4.4 | 207.7% |
P/S = 1.4971
P/B = 11.3362
Revenue TTM = 236.2m USD
EBIT TTM = 20.5m USD
EBITDA TTM = 21.7m USD
Long Term Debt = 48.2m USD (from longTermDebt, last quarter)
Short Term Debt = 43.6m USD (from shortTermDebt, last quarter)
Debt = 216.3m USD (from shortLongTermDebtTotal, last quarter)
Net Debt = 31.5m USD (from netDebt column, last quarter)
Enterprise Value = 385.1m USD (353.6m + Debt 216.3m - CCE 184.8m)
Interest Coverage Ratio = 0.85 (Ebit TTM 20.5m / Interest Expense TTM 24.2m)
EV/FCF = 5.70x (Enterprise Value 385.1m / FCF TTM 67.6m)
FCF Yield = 17.56% (FCF TTM 67.6m / Enterprise Value 385.1m)
FCF Margin = 28.62% (FCF TTM 67.6m / Revenue TTM 236.2m)
Net Margin = -2.26% (Net Income TTM -5.34m / Revenue TTM 236.2m)
Gross Margin = 83.29% ((Revenue TTM 236.2m - Cost of Revenue TTM 39.5m) / Revenue TTM)
Gross Margin QoQ = 78.80% (prev 83.49%)
Tobins Q-Ratio = 1.02 (Enterprise Value 385.1m / Total Assets 376.6m)
Interest Expense / Debt = 2.23% (Interest Expense 4.83m / Debt 216.3m)
Taxrate = 21.0% (US default 21%)
NOPAT = 16.2m (EBIT 20.5m * (1 - 21.00%))
Current Ratio = 1.13 (Total Current Assets 184.8m / Total Current Liabilities 162.9m)
Debt / Equity = 6.63 (Debt 216.3m / totalStockholderEquity, last quarter 32.6m)
Debt / EBITDA = 1.45 (Net Debt 31.5m / EBITDA 21.7m)
Debt / FCF = 0.47 (Net Debt 31.5m / FCF TTM 67.6m)
Total Stockholder Equity = 32.0m (last 4 quarters mean from totalStockholderEquity)
RoA = -1.79% (Net Income -5.34m / Total Assets 376.6m)
RoE = -16.70% (Net Income TTM -5.34m / Total Stockholder Equity 32.0m)
RoCE = 25.49% (EBIT 20.5m / Capital Employed (Equity 32.0m + L.T.Debt 48.2m))
RoIC = 20.36% (NOPAT 16.2m / Invested Capital 79.4m)
WACC = 7.34% (E(353.6m)/V(569.9m) * Re(10.75%) + D(216.3m)/V(569.9m) * Rd(2.23%) * (1-Tc(0.21)))
Discount Rate = 10.75% (= CAPM, Blume Beta Adj.)
Shares Correlation 3-Years: 100.0 | Cagr: 18.03%
[DCF] Terminal Value 73.84% ; FCFF base≈67.6m ; Y1≈44.4m ; Y5≈20.3m
[DCF] Fair Price = 1.59 (EV 458.0m - Net Debt 31.5m = Equity 426.5m / Shares 267.9m; r=7.34% [WACC]; 5y FCF grow -40.0% → 3.0% )
EPS Correlation: 11.52 | EPS CAGR: -14.58% | SUE: 0.19 | # QB: 0
Revenue Correlation: -19.77 | Revenue CAGR: -1.81% | SUE: 0.68 | # QB: 0
EPS next Quarter (2026-06-30): EPS=-0.01 | Chg7d=-0.005 | Chg30d=-0.030 | Revisions Net=+1 | Analysts=2
EPS current Year (2026-12-31): EPS=0.01 | Chg7d=-0.035 | Chg30d=-0.155 | Revisions Net=+1 | Growth EPS=+175.0% | Growth Revenue=-2.0%
EPS next Year (2027-12-31): EPS=-0.10 | Chg7d=-0.070 | Chg30d=-0.300 | Revisions Net=+1 | Growth EPS=-733.3% | Growth Revenue=-16.7%
[Analyst] Revisions Ratio: +1.00 (1 Up / 0 Down within 30d for Next Quarter)