Journey Medical Corporation

Journey Medical Corporation

DERMยทNASDAQ

$6.02

+2.0%
HealthcareDrug Manufacturers - Specialty & Generic

Journey Medical Corporation focuses on the development and commercialization of pharmaceutical products for the treatment of dermatological conditions in the United States. The company's marketed products include Qbrexza, a medicated cloth towelette for the treatment of primary axillary hyperhidrosis; Accutane, an oral isotretinoin drug to treat severe recalcitrant acne; Targadox, an oral doxycycline drug for adjunctive therapy for severe acne; Ximino, an oral minocycline drug for the treatment of moderate to severe acne; and Exelderm cream and solution for topical use. It also sells doxycycline hyclate tablets, minocycline hydrocholoride capsules, and sulconazole nitrate cream and solution. The company was formerly known as Coronado Dermatology, Inc. and changed its name to Journey Medical Corporation. Journey Medical Corporation was incorporated in 2014 and is headquartered in Scottsdale, Arizona.

At a Glance

Live Snapshot
Market Cap$165.68M
EPS-0.4700
P/E Ratio-16.52
Earnings Date08/11/2026
Journey Medical Corporation

Journey Medical Corporation Fair Value Envelope

DERM ยท NASDAQ

Our analysis suggests that DERM has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $6.02, this represents a potential HIDDEN relative to our calculated worth for Journey Medical Corporation.

Intrinsic Value
Current Price: $6.02

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value-$17.8M
+ Cash & Equivalents$24.1M
Firm Value$6.3M
- Debt$119.0K
Equity Value$6.2M
/ Shares Outstanding24,390,625B
DCF Value$0
OVERVALUED BY 96%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
-$7.9M
-$5.0M
-$3.2M
-$2.0M
-$1.3M
-$830.4K
-$528.9K
-$336.8K
-$214.5K
-$136.6K
Maintenance CapEx
-$0
-$0
-$0
-$0
-$0
-$0
-$0
-$0
-$0
-$0
Owner Earnings
-$7.9M
-$5.0M
-$3.2M
-$2.0M
-$1.3M
-$830.4K
-$528.9K
-$336.8K
-$214.5K
-$136.6K
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
-$7.3M
-$4.3M
-$2.6M
-$1.5M
-$887.4K
-$523.3K
-$308.6K
-$182.0K
-$107.3K
-$63.3K
Terminal Value represents 0.0% of Enterprise Value
Negative Owner Earnings
This company generates negative free cash flow. Consider adjusting maintenance CapEx percentage or check the financial data.