Eton Pharmaceuticals, Inc.

Eton Pharmaceuticals, Inc.

ETONยทNASDAQ

$28.86

+5.3%
HealthcareBiotechnology

Eton Pharmaceuticals, Inc., a specialty pharmaceutical company, focuses on developing and commercializing pharmaceutical products for rare diseases. The company offers Biorphen, a phenylephrine injection for the treatment of clinically important hypotension resulting primarily from vasodilation in the setting of anesthesia; Carglumic Acid for the treatment of acute and chronic hyperammonemia due to N-acetylglutamate Synthase deficiency; and Rezipres, a ready-to-use formulation of a molecule that is indicated for the treatment of clinically important hypotension occurring in the setting of anesthesia. It also offers Alkindi Sprinkle, a replacement therapy for adrenocortical insufficiency in children under 17 years of age; EPRONTIA, a liquid formulation of topiramate; and Alaway Preservative Free, a preservative-free ophthalmic product to treat allergic conjunctivitis. In addition, the company develops Zonisamide Oral Suspension for the treatment of partial on-set seizures; Lamotrigine for Oral Suspension for the treatment of partial on-set seizures; cysteine injection; dehydrated alcohol injection; and Zeneo hydrocortisone autoinjector. Eton Pharmaceuticals, Inc. was incorporated in 2017 and is based in Deer Park, Illinois.

At a Glance

Live Snapshot
Market Cap$790.54M
EPS-0.1700
P/E Ratio-169.76
Earnings Date08/06/2026
Eton Pharmaceuticals, Inc.

Eton Pharmaceuticals, Inc. Fair Value Envelope

ETON ยท NASDAQ

Our analysis suggests that ETON has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $28.86, this represents a potential HIDDEN relative to our calculated worth for Eton Pharmaceuticals, Inc..

Intrinsic Value
Current Price: $28.86

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$95.1B
+ Cash & Equivalents$25.9M
Firm Value$95.1B
- Debt$31.0M
Equity Value$95.1B
/ Shares Outstanding26,817,535B
DCF Value$3.5K
UNDERVALUED BY 12184%

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
$21.0M
$42.1M
$84.2M
$168.4M
$336.8M
$673.5M
$1.3B
$2.7B
$5.4B
$10.8B
Maintenance CapEx
-$133.2K
-$266.4K
-$532.8K
-$1.1M
-$2.1M
-$4.3M
-$8.5M
-$17.0M
-$34.1M
-$68.2M
Owner Earnings
$20.9M
$41.8M
$83.7M
$167.3M
$334.6M
$669.3M
$1.3B
$2.7B
$5.4B
$10.7B
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$19.4M
$35.9M
$66.4M
$123.0M
$227.7M
$421.8M
$781.0M
$1.4B
$2.7B
$5.0B
Terminal Value represents 88.7% of Enterprise Value