Vanda Pharmaceuticals Inc.

Vanda Pharmaceuticals Inc.

VNDAยทNASDAQ

$6.09

-0.65%
HealthcareBiotechnology

Vanda Pharmaceuticals Inc., a biopharmaceutical company, focuses on the development and commercialization of therapies to address high unmet medical needs. The company's marketed products include HETLIOZ for the treatment of non-24-hour sleep-wake disorders; and Fanapt oral tablets for the treatment of schizophrenia. Its products under development include HETLIOZ (tasimelteon) for the treatment of jet lag disorder, smith-magenis syndrome, pediatric Non-24, autism spectrum, and delayed sleep phase disorder; Fanapt (iloperidone) for the treatment of bipolar disorder and a long acting injectable formulation program for the treatment of schizophrenia; and Tradipitant (VLY-686), a small molecule neurokinin-1 receptor (NK-1R) antagonist, for the treatment of atopic dermatitis, gastroparesis, and motion sickness. The company's products under development also comprise VTR-297, a small molecule histone deacetylase inhibitor for the treatment of hematologic malignancies and with potential use as a treatment for various oncology indications; VQW-765, a small molecule nicotinic acetylcholine receptor partial agonist for the treatment of psychiatric disorders; a portfolio of cystic fibrosis transmembrane conductance regulator activators and inhibitors for the treatment of dry eye and ocular inflammation, as well as BPO-27 for the treatment of secretory diarrhea disorders, including cholera; and VHX-896, the active metabolite of iloperidone. It markets its products in the United States, Europe, and Israel. Vanda Pharmaceuticals Inc. was incorporated in 2002 and is headquartered in Washington, the District of Columbia.

At a Glance

Live Snapshot
Market Cap$366.23M
EPS-3.7400
P/E Ratio-1.63
Earnings Date07/30/2026
Vanda Pharmaceuticals Inc.

Vanda Pharmaceuticals Inc. Fair Value Envelope

VNDA ยท NASDAQ

Our analysis suggests that VNDA has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $6.09, this represents a potential HIDDEN relative to our calculated worth for Vanda Pharmaceuticals Inc..

Intrinsic Value
Current Price: $6.09

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-$94.5M
+ Cash & Equivalents$84.9M
Firm Value-$9.6M
- Debt$12.6M
Equity Value-$22.2M
/ Shares Outstanding59,089,130B
DCF Value-$0
OVERVALUED BY 106%

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
-$54.7M
-$27.4M
-$13.7M
-$6.8M
-$3.4M
-$1.7M
-$855.0K
-$427.5K
-$213.8K
-$106.9K
Maintenance CapEx
-$99.8K
-$49.9K
-$25.0K
-$12.5K
-$6.2K
-$3.1K
-$1.6K
-$780
-$390
-$195
Owner Earnings
-$54.8M
-$27.4M
-$13.7M
-$6.9M
-$3.4M
-$1.7M
-$856.6K
-$428.3K
-$214.1K
-$107.1K
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
-$50.8M
-$23.5M
-$10.9M
-$5.0M
-$2.3M
-$1.1M
-$499.8K
-$231.4K
-$107.1K
-$49.6K
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.