Theravance Biopharma, Inc.

Theravance Biopharma, Inc.

TBPHยทNASDAQ

$15.92

+2.2%
HealthcareBiotechnology

Theravance Biopharma, Inc., a biopharmaceutical company, discovers, develops, and commercializes respiratory medicines in the United States, Europe, and Asia. The company offers YUPELRI, a once-daily, nebulized long-acting muscarinic antagonist used for the treatment of chronic obstructive pulmonary disease (COPD). Its product portfolio also include Izencitinib, a gut-selective pan-janus kinase (JAK) inhibitor that is in Phase IIb/III clinical trials for the treatment of rheumatoid arthritis, myelofibrosis, and ulcerative colitis, as well as for a range of inflammatory intestinal diseases, including ulcerative colitis and Crohn's disease. In addition, the company's product portfolio comprise Ampreloxetine, an investigational norepinephrine reuptake inhibitor that has completed Phase III study for neurogenic orthostatic hypotension; Nezulcitinib, a lung-selective, nebulized JAK inhibitor, which is in Phase II clinical development for the potential treatment of hospitalized patients with acute lung injury caused by COVID-19; Inhaled ALK5i, a potential inhaled anti-fibrotic agent that is in Phase I for the treatment of idiopathic pulmonary fibrosis; and TD-5202, an investigational, orally administered, gut-selective, irreversible JAK3 inhibitor that is in Phase I clinical study for treatment of inflammatory intestinal diseases. Further, it offers TRELEGY for the treatment of COPD and asthma; Velusetrag, an oral and investigational medicine for gastrointestinal motility disorders; and Selective 5-HT4 Agonist for treatment of gastrointestinal motility disorders. It has a licensing and collaboration agreements with Pfizer Inc., Viatris Inc., Janssen Biotech, Inc., Alfasigma S.p.A, and Takeda Pharmaceutical Company Limited. Theravance Biopharma, Inc. was incorporated in 2013 and is based in George Town, the Cayman Islands.

At a Glance

Live Snapshot
Market Cap$820.72M
EPS2.1000
P/E Ratio7.58
Earnings Date08/11/2026
Theravance Biopharma, Inc.

Theravance Biopharma, Inc. Fair Value Envelope

TBPH ยท NASDAQ

Our analysis suggests that TBPH has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $15.92, this represents a potential HIDDEN relative to our calculated worth for Theravance Biopharma, Inc..

Intrinsic Value
Current Price: $15.92

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$2,168.8B
+ Cash & Equivalents$167.8M
Firm Value$2,169.0B
- Debt$75.5M
Equity Value$2,168.9B
/ Shares Outstanding51,553,000B
DCF Value$42.1K
UNDERVALUED BY 264164%

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
$477.1M
$954.2M
$1.9B
$3.8B
$7.6B
$15.3B
$30.5B
$61.1B
$122.1B
$244.3B
Maintenance CapEx
-$16.8K
-$33.6K
-$67.2K
-$134.4K
-$268.8K
-$537.6K
-$1.1M
-$2.2M
-$4.3M
-$8.6M
Owner Earnings
$477.1M
$954.1M
$1.9B
$3.8B
$7.6B
$15.3B
$30.5B
$61.1B
$122.1B
$244.3B
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$441.7M
$818.0M
$1.5B
$2.8B
$5.2B
$9.6B
$17.8B
$33.0B
$61.1B
$113.1B
Terminal Value represents 88.7% of Enterprise Value