Kiniksa Pharmaceuticals, Ltd.

Kiniksa Pharmaceuticals, Ltd.

KNSAยทNASDAQ

$47.85

+0.073%
HealthcareBiotechnology

Kiniksa Pharmaceuticals, Ltd., a biopharmaceutical company, focuses on discovering, acquiring, developing, and commercializing therapeutic medicines for patients suffering from debilitating diseases with significant unmet medical needs worldwide. Its product candidates include ARCALYST, an interleukin-1alpha and interleukin-1beta, for the treatment of recurrent pericarditis, which is an inflammatory cardiovascular disease; Mavrilimumab, a monoclonal antibody inhibitor that completed Phase II clinical trials for the treatment of giant cell arteritis; Vixarelimab, a monoclonal antibody, which is in Phase 2a clinical trial for the treatment of prurigo nodularis, a chronic inflammatory skin condition; and KPL-404, a monoclonal antibody inhibitor of the CD40- CD154 interaction, a T-cell co-stimulatory signal critical for B-cell maturation, immunoglobulin class switching, and type 1 immune response. Kiniksa Pharmaceuticals, Ltd. was incorporated in 2015 and is based in Hamilton, Bermuda.

At a Glance

Live Snapshot
Market Cap$3.60B
EPS0.8000
P/E Ratio59.81
Earnings Date07/28/2026
Kiniksa Pharmaceuticals, Ltd.

Kiniksa Pharmaceuticals, Ltd. Fair Value Envelope

KNSA ยท NASDAQ

Our analysis suggests that KNSA has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $47.85, this represents a potential HIDDEN relative to our calculated worth for Kiniksa Pharmaceuticals, Ltd..

Intrinsic Value
Current Price: $47.85

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$373.8M
+ Cash & Equivalents$165.6M
Firm Value$539.4M
- Debt$9.5M
Equity Value$529.9M
/ Shares Outstanding75,171,467B
DCF Value$7
OVERVALUED BY 85%

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
$25.7M
$25.7M
$25.7M
$25.7M
$25.7M
$25.7M
$25.7M
$25.7M
$25.7M
$25.7M
Maintenance CapEx
-$55.4K
-$55.4K
-$55.4K
-$55.4K
-$55.4K
-$55.4K
-$55.4K
-$55.4K
-$55.4K
-$55.4K
Owner Earnings
$25.6M
$25.6M
$25.6M
$25.6M
$25.6M
$25.6M
$25.6M
$25.6M
$25.6M
$25.6M
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$23.7M
$22.0M
$20.3M
$18.8M
$17.4M
$16.2M
$15.0M
$13.8M
$12.8M
$11.9M
Terminal Value represents 54.0% of Enterprise Value