(INSM) Insmed - Overview
Sector: Healthcare | Industry: Biotechnology | Exchange: NASDAQ (USA) | Market Cap: 35.012m USD | Total Return: 139.4% in 12m
Industry Rotation: +3.7
Avg Turnover: 302M USD
Peers RS (IBD): 52.8
EPS Trend: 3.3%
Qual. Beats: 1
Rev. Trend: 89.1%
Qual. Beats: 0
Warnings
Share dilution 19.3% YoY - potential capital distress
Interest Coverage Ratio -14.2 is critical
Altman Z'' -11.89 < 1.0 - financial distress zone
Tailwinds
No distinct edge detected
Insmed Inc. is a biotechnology company focused on therapies for serious and rare diseases.
Their primary commercial product, ARIKAYCE, treats refractory nontuberculous mycobacterial lung infections. This product addresses a niche market within infectious diseases.
The company has several drug candidates in clinical trials, including brensocatib for bronchiectasis and treprostinil palmitil inhalation powder for pulmonary hypertension. Developing new drugs is a core activity in the biotechnology sector.
Insmed also has early-stage programs in gene therapy. Further research on ValueRay can provide detailed insights into their clinical pipeline and market potential.
- ARIKAYCE sales growth drives revenue
- Brensocatib clinical trial results impact future sales
- Treprostinil palmitil inhalation powder development costs
- Gene therapy pipeline success influences valuation
| Net Income: -1.28b TTM > 0 and > 6% of Revenue |
| FCF/TA: -0.44 > 0.02 and ΔFCF/TA -9.20 > 1.0 |
| NWC/Revenue: 218.5% < 20% (prev 364.1%; Δ -145.5% < -1%) |
| CFO/TA -0.41 > 3% & CFO -935.0m > Net Income -1.28b |
| Net Debt/EBITDA: error (EBITDA <= 0) |
| Current Ratio: 3.83 > 1.5 & < 3 |
| Outstanding Shares: last quarter (213.6m) vs 12m ago 19.34% < -2% |
| Gross Margin: 79.41% > 18% (prev 0.76%; Δ 7.86k% > 0.5%) |
| Asset Turnover: 28.27% > 50% (prev 17.96%; Δ 10.31% > 0%) |
| Interest Coverage Ratio: -14.23 > 6 (EBITDA TTM -1.18b / Interest Expense TTM 83.8m) |
| A: 0.59 (Total Current Assets 1.79b - Total Current Liabilities 468.9m) / Total Assets 2.26b |
| B: -2.49 (Retained Earnings -5.64b / Total Assets 2.26b) |
| C: -0.56 (EBIT TTM -1.19b / Avg Total Assets 2.14b) |
| D: -3.69 (Book Value of Equity -5.63b / Total Liabilities 1.53b) |
| Altman-Z'' Score: -11.89 = D |
| DSRI: 1.62 (Receivables 140.9m/52.0m, Revenue 606.4m/363.7m) |
| GMI: 0.96 (GM 79.41% / 76.43%) |
| AQI: 1.03 (AQ_t 0.15 / AQ_t-1 0.14) |
| SGI: 1.67 (Revenue 606.4m / 363.7m) |
| TATA: -0.15 (NI -1.28b - CFO -935.0m) / TA 2.26b) |
| Beneish M-Score: -2.21 (Cap -4..+1) = BB |
Over the past week, the price has changed by -0.30%, over one month by +13.90%, over three months by -7.37% and over the past year by +139.43%.
- StrongBuy: 14
- Buy: 5
- Hold: 0
- Sell: 0
- StrongSell: 0
| Analysts Target Price | 214.3 | 31.5% |
P/S = 57.7354
P/B = 47.4055
P/EG = 1.0916
Revenue TTM = 606.4m USD
EBIT TTM = -1.19b USD
EBITDA TTM = -1.18b USD
Long Term Debt = 541.0m USD (from longTermDebt, last quarter)
Short Term Debt = 19.3m USD (from shortTermDebt, last quarter)
Debt = 768.2m USD (from shortLongTermDebtTotal, last quarter)
Net Debt = -661.9m USD (recalculated: Debt 768.2m - CCE 1.43b)
Enterprise Value = 34.35b USD (35.01b + Debt 768.2m - CCE 1.43b)
Interest Coverage Ratio = -14.23 (Ebit TTM -1.19b / Interest Expense TTM 83.8m)
EV/FCF = -34.43x (Enterprise Value 34.35b / FCF TTM -997.6m)
FCF Yield = -2.90% (FCF TTM -997.6m / Enterprise Value 34.35b)
FCF Margin = -164.5% (FCF TTM -997.6m / Revenue TTM 606.4m)
Net Margin = -210.5% (Net Income TTM -1.28b / Revenue TTM 606.4m)
Gross Margin = 79.41% ((Revenue TTM 606.4m - Cost of Revenue TTM 124.9m) / Revenue TTM)
Gross Margin QoQ = 82.51% (prev 79.37%)
Tobins Q-Ratio = 15.17 (Enterprise Value 34.35b / Total Assets 2.26b)
Interest Expense / Debt = 2.68% (Interest Expense 20.6m / Debt 768.2m)
Taxrate = 21.0% (US default 21%)
NOPAT = -942.3m (EBIT -1.19b * (1 - 21.00%)) [loss with tax shield]
Current Ratio = 3.83 (Total Current Assets 1.79b / Total Current Liabilities 468.9m)
Debt / Equity = 1.04 (Debt 768.2m / totalStockholderEquity, last quarter 739.0m)
Debt / EBITDA = 0.56 (negative EBITDA) (Net Debt -661.9m / EBITDA -1.18b)
Debt / FCF = 0.66 (negative FCF - burning cash) (Net Debt -661.9m / FCF TTM -997.6m)
Total Stockholder Equity = 758.4m (last 4 quarters mean from totalStockholderEquity)
RoA = -59.53% (Net Income -1.28b / Total Assets 2.26b)
RoE = -168.4% (Net Income TTM -1.28b / Total Stockholder Equity 758.4m)
RoCE = -91.80% (EBIT -1.19b / Capital Employed (Equity 758.4m + L.T.Debt 541.0m))
RoIC = -65.46% (negative operating profit) (NOPAT -942.3m / Invested Capital 1.44b)
WACC = 6.69% (E(35.01b)/V(35.78b) * Re(6.79%) + D(768.2m)/V(35.78b) * Rd(2.68%) * (1-Tc(0.21)))
Discount Rate = 6.79% (= CAPM, Blume Beta Adj.) -> floored to rf + 0.7*ERP = 7.92%
Shares Correlation 3-Years: 100.0 | Cagr: 21.46%
[DCF] Fair Price = unknown (Cash Flow -997.6m)
EPS Correlation: 3.30 | EPS CAGR: 13.94% | SUE: 3.52 | # QB: 1
Revenue Correlation: 89.05 | Revenue CAGR: 53.34% | SUE: 0.10 | # QB: 0
EPS next Quarter (2026-06-30): EPS=-0.81 | Chg7d=+0.027 | Chg30d=+0.060 | Revisions Net=+2 | Analysts=13
EPS current Year (2026-12-31): EPS=-2.81 | Chg7d=+0.039 | Chg30d=+0.133 | Revisions Net=+0 | Growth EPS=+56.2% | Growth Revenue=+180.7%
EPS next Year (2027-12-31): EPS=0.67 | Chg7d=+0.269 | Chg30d=+0.427 | Revisions Net=-1 | Growth EPS=+123.8% | Growth Revenue=+65.0%
[Analyst] Revisions Ratio: +1.00 (2 Up / 0 Down within 30d for Next Quarter)