Neurocrine Biosciences, Inc.

Neurocrine Biosciences, Inc.

NBIXยทNASDAQ

$165.11

+6.6%
HealthcareBiotechnology

Neurocrine Biosciences, Inc. discovers, develops, and markets pharmaceuticals for neurological, endocrine, and psychiatric disorders. The company's portfolio includes treatments for tardive dyskinesia, Parkinson's disease, endometriosis, and uterine fibroids, as well as clinical programs in various therapeutic areas. Its lead asset is INGREZZA, a VMAT2 inhibitor for the treatment of tardive dyskinesia. The company's commercial products include ONGENTYS, a catechol-O-methyltransferase inhibitor used as an adjunct therapy to levodopa/DOPA decarboxylase inhibitors for patients with Parkinson's disease; ORILISSA for the management of moderate to severe endometriosis pain in women; and ORIAHNN, a non-surgical oral medication option for the management of heavy menstrual bleeding associated with uterine fibroids in pre-menopausal women. Its product candidates in clinical development include NBI-921352 for treating pediatric patients, as well as adult focal epilepsy indications; and NBI-827104 to treat rare pediatric epilepsy and essential tremor. The company's products in clinical development also comprise NBI-1065845 for the treatment of major depressive disorder; NBI-1065846 for treating anhedonia in major depressive disorder; and NBI-118568 for the treatment of schizophrenia. It has license and collaboration agreements with Heptares Therapeutics Limited; Takeda Pharmaceutical Company Limited; Idorsia Pharmaceuticals Ltd; Xenon Pharmaceuticals Inc.; Voyager Therapeutics, Inc.; BIAL Portela & Ca, S.A.; Mitsubishi Tanabe Pharma Corporation; and AbbVie Inc. Neurocrine Biosciences, Inc. was incorporated in 1992 and is headquartered in San Diego, California.

At a Glance

Live Snapshot
Market Cap$16.60B
EPS4.8100
P/E Ratio34.33
Earnings Date07/29/2026
Neurocrine Biosciences, Inc.

Neurocrine Biosciences, Inc. Fair Value Envelope

NBIX ยท NASDAQ

Our analysis suggests that NBIX has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $165.11, this represents a potential HIDDEN relative to our calculated worth for Neurocrine Biosciences, Inc..

Intrinsic Value
Current Price: $165.11

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$148.4B
+ Cash & Equivalents$713.0M
Firm Value$149.1B
- Debt$415.3M
Equity Value$148.7B
/ Shares Outstanding99,425,544B
DCF Value$1.5K
UNDERVALUED BY 806%

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
$1.1B
$1.4B
$1.9B
$2.6B
$3.4B
$4.6B
$6.2B
$8.3B
$11.2B
$15.0B
Maintenance CapEx
-$9.1M
-$12.3M
-$16.5M
-$22.2M
-$29.8M
-$40.0M
-$53.8M
-$72.3M
-$97.1M
-$130.5M
Owner Earnings
$1.0B
$1.4B
$1.9B
$2.5B
$3.4B
$4.6B
$6.1B
$8.2B
$11.1B
$14.9B
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$965.3M
$1.2B
$1.5B
$1.9B
$2.3B
$2.9B
$3.6B
$4.5B
$5.5B
$6.9B
Terminal Value represents 79.0% of Enterprise Value