image
Healthcare - Biotechnology - NASDAQ - BM
$ 20.28
-0.393 %
$ 1.47 B
Market Cap
-33.8
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one KNSA stock under the worst case scenario is HIDDEN Compared to the current market price of 20.3 USD, Kiniksa Pharmaceuticals, Ltd. is HIDDEN

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one KNSA stock under the base case scenario is HIDDEN Compared to the current market price of 20.3 USD, Kiniksa Pharmaceuticals, Ltd. is HIDDEN

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one KNSA stock under the best case scenario is HIDDEN Compared to the current market price of 20.3 USD, Kiniksa Pharmaceuticals, Ltd. is HIDDEN

2. FUNDAMENTAL ANALYSIS

Price Chart KNSA

image
$28.0$28.0$27.0$27.0$26.0$26.0$25.0$25.0$24.0$24.0$23.0$23.0$22.0$22.0$21.0$21.0$20.0$20.0$19.0$19.0$18.0$18.015 Oct15 OctNov '24Nov '2415 Nov15 NovDec '24Dec '2415 Dec15 DecJan '25Jan '2515 Jan15 JanFeb '25Feb '2515 Feb15 FebMar '25Mar '2515 Mar15 MarApr '25Apr '25
FINANCIALS
423 M REVENUE
56.60%
-45.6 M OPERATING INCOME
-81.04%
-43.2 M NET INCOME
-306.68%
25.7 M OPERATING CASH FLOW
93.14%
37.7 M INVESTING CASH FLOW
227.46%
12.3 M FINANCING CASH FLOW
720.47%
123 M REVENUE
9.20%
-19.3 M OPERATING INCOME
-99.82%
-8.89 M NET INCOME
29.98%
18.8 M OPERATING CASH FLOW
939.45%
65.3 M INVESTING CASH FLOW
1128.56%
2.14 M FINANCING CASH FLOW
-67.98%
Balance Sheet Kiniksa Pharmaceuticals, Ltd.
image
Current Assets 332 M
Cash & Short-Term Investments 244 M
Receivables 41.7 M
Other Current Assets 46.4 M
Non-Current Assets 249 M
Long-Term Investments 0
PP&E 11 M
Other Non-Current Assets 238 M
41.96 %7.19 %8.00 %40.95 %Total Assets$580.6m
Current Liabilities 101 M
Accounts Payable 2.04 M
Short-Term Debt 3.99 M
Other Current Liabilities 94.6 M
Non-Current Liabilities 41.5 M
Long-Term Debt 7.86 M
Other Non-Current Liabilities 33.6 M
2.80 %66.56 %5.53 %23.67 %Total Liabilities$142.1m
EFFICIENCY
Earnings Waterfall Kiniksa Pharmaceuticals, Ltd.
image
Revenue 423 M
Cost Of Revenue 0
Gross Profit 423 M
Operating Expenses 469 M
Operating Income -45.6 M
Other Expenses -2.42 M
Net Income -43.2 M
450m450m400m400m350m350m300m300m250m250m200m200m150m150m100m100m50m50m00(50m)(50m)423m0423m(469m)(46m)2m(43m)RevenueRevenueCost Of RevenueCost Of RevenueGross ProfitGross ProfitOperating ExpensesOperating ExpensesOperating IncomeOperating IncomeOther ExpensesOther ExpensesNet IncomeNet Income
RATIOS
100.00% GROSS MARGIN
100.00%
-10.78% OPERATING MARGIN
-10.78%
-10.21% NET MARGIN
-10.21%
-9.85% ROE
-9.85%
-7.44% ROA
-7.44%
-11.26% ROIC
-11.26%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis Kiniksa Pharmaceuticals, Ltd.
image
40m40m20m20m00(20m)(20m)(40m)(40m)(60m)(60m)(80m)(80m)(100m)(100m)(120m)(120m)(140m)(140m)(160m)(160m)(180m)(180m)201720172018201820192019202020202021202120222022202320232024202420252025
Net Income -43.2 M
Depreciation & Amortization 1.7 M
Capital Expenditures -277 K
Stock-Based Compensation 30.7 M
Change in Working Capital 24.8 M
Others 50.4 M
Free Cash Flow 25.4 M
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets Kiniksa Pharmaceuticals, Ltd.
image
Wall Street analysts predict an average 1-year price target for KNSA of $36.3 , with forecasts ranging from a low of $34 to a high of $40 .
KNSA Lowest Price Target Wall Street Target
34 USD 67.65%
KNSA Average Price Target Wall Street Target
36.3 USD 79.16%
KNSA Highest Price Target Wall Street Target
40 USD 97.24%
Price
Max Price Target
Min Price Target
Average Price Target
404035353030252520201515May '24May '24Jul '24Jul '24Aug '24Aug '24Oct '24Oct '24Nov '24Nov '2420252025Feb '25Feb '25Apr '25Apr '25Jun '25Jun '25Jul '25Jul '25Aug '25Aug '25Oct '25Oct '25Nov '25Nov '2520262026Feb '26Feb '26Apr '26Apr '26
4. DIVIDEND ANALYSIS
5. COMPETITION
slide 2 of 18
6. Ownership
Insider Ownership Kiniksa Pharmaceuticals, Ltd.
image
Sold
0-3 MONTHS
2.12 M USD 3
3-6 MONTHS
3.95 M USD 4
6-9 MONTHS
9.41 M USD 5
9-12 MONTHS
0 USD 0
Bought
0 USD 0
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
7. News
Wall Street Analysts Predict a 64.8% Upside in Kiniksa Pharmaceuticals (KNSA): Here's What You Should Know The consensus price target hints at a 64.8% upside potential for Kiniksa Pharmaceuticals (KNSA). While empirical research shows that this sought-after metric is hardly effective, an upward trend in earnings estimate revisions could mean that the stock will witness an upside in the near term. zacks.com - 2 weeks ago
How Much Upside is Left in Kiniksa Pharmaceuticals (KNSA)? Wall Street Analysts Think 58.6% The average of price targets set by Wall Street analysts indicates a potential upside of 58.6% in Kiniksa Pharmaceuticals (KNSA). While the effectiveness of this highly sought-after metric is questionable, the positive trend in earnings estimate revisions might translate into an upside in the stock. zacks.com - 1 month ago
3 No-Brainer Healthcare Stocks to Buy With $1,000 Right Now Many investors view the healthcare sector as a safe haven when the stock market is turbulent. That's understandable. fool.com - 1 month ago
Surging Earnings Estimates Signal Upside for Kiniksa Pharmaceuticals (KNSA) Stock Kiniksa Pharmaceuticals (KNSA) shares have started gaining and might continue moving higher in the near term, as indicated by solid earnings estimate revisions. zacks.com - 1 month ago
Kiniksa Pharmaceuticals (KNSA) Soars 5.8%: Is Further Upside Left in the Stock? Kiniksa Pharmaceuticals (KNSA) witnessed a jump in share price last session on above-average trading volume. The latest trend in earnings estimate revisions for the stock suggests that there could be more strength down the road. zacks.com - 1 month ago
Wall Street Analysts See a 73.42% Upside in Kiniksa Pharmaceuticals (KNSA): Can the Stock Really Move This High? The consensus price target hints at a 73.4% upside potential for Kiniksa Pharmaceuticals (KNSA). While empirical research shows that this sought-after metric is hardly effective, an upward trend in earnings estimate revisions could mean that the stock will witness an upside in the near term. zacks.com - 1 month ago
Big Pipeline Updates From Kiniksa Pharmaceuticals Big Pipeline Updates From Kiniksa Pharmaceuticals seekingalpha.com - 1 month ago
Kiniksa Pharmaceuticals International, plc (KNSA) Q4 2024 Earnings Call Transcript Kiniksa Pharmaceuticals International, plc (KNSA) Q4 2024 Earnings Call Transcript seekingalpha.com - 1 month ago
Kiniksa Pharmaceuticals, Ltd. (KNSA) Reports Q4 Loss, Tops Revenue Estimates Kiniksa Pharmaceuticals, Ltd. (KNSA) came out with a quarterly loss of $0.12 per share versus the Zacks Consensus Estimate of a loss of $0.06. zacks.com - 1 month ago
Kiniksa Pharmaceuticals Reports Fourth Quarter and Full Year 2024 Financial Results and Recent Portfolio Execution – ARCALYST ® (rilonacept) Q4 2024 and full year 2024 net product revenue of $122.5 million and $417.0 million, respectively – – ARCALYST 2025 net product revenue expected to be $560 - $580 million – – KPL-387 Phase 2/3 clinical trial in recurrent pericarditis expected to initiate in mid-2025; Phase 2 data expected in 2H 2026 – – Abiprubart development in Sjögren's Disease to be discontinued – – Current operating plan expected to remain cash flow positive on an annual basis – – Conference call and webcast scheduled for 8:30 am ET today – globenewswire.com - 1 month ago
Kiniksa Pharmaceuticals Announces Development of KPL-387 in Recurrent Pericarditis and Updates Corporate Strategy – Kiniksa plans to initiate a Phase 2/3 clinical trial of KPL-387 in recurrent pericarditis in mid-2025 – – KPL-387 Phase 1 single ascending dose data support potential monthly dosing – – Kiniksa continues to focus development on diseases with unmet need, prioritizing cardiovascular indications – – Kiniksa to discontinue abiprubart development in Sjögren's Disease – LONDON, Feb. 25, 2025 (GLOBE NEWSWIRE) -- Kiniksa Pharmaceuticals International, plc (Nasdaq: KNSA) (Kiniksa), a biopharmaceutical company developing and commercializing novel therapies for diseases with unmet need, with a focus on cardiovascular indications, today announced the development program for KPL-387 in recurrent pericarditis and provided an update on its corporate strategy. KPL-387 is an independently developed monoclonal antibody that binds human interleukin-1 receptor 1 (IL-1R1), inhibiting the signaling activity of the cytokines interleukin-1α (IL-1α) and interleukin-1β (IL-1β). globenewswire.com - 1 month ago
Kiniksa Pharmaceuticals to Report Fourth Quarter and Full Year 2024 Financial Results on February 25, 2025 LONDON, Feb. 20, 2025 (GLOBE NEWSWIRE) -- Kiniksa Pharmaceuticals International, plc (Nasdaq: KNSA) announced today that it will host a conference call and live webcast on Tuesday, February 25, 2025 at 8:30 a.m. Eastern Time to report its fourth quarter and full year 2024 financial results and recent portfolio execution. globenewswire.com - 1 month ago
8. Profile Summary

Kiniksa Pharmaceuticals, Ltd. KNSA

image
COUNTRY BM
INDUSTRY Biotechnology
MARKET CAP $ 1.47 B
Dividend Yield 0.00%
Description 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.
Contact Clarendon House, Hamilton, HM 11 https://www.kiniksa.com
IPO Date May 25, 2018
Employees 315
Officers Dr. John F. Paolini FACC, M.D., Ph.D. Senior Vice President & Chief Medical Officer Mr. Mark Ragosa C.F.A. Senior Vice President & Chief Financial Officer Mr. Michael R. Megna CPA Chief Accounting Officer & Group Vice President of Finance Mr. Sanj K. Patel Chief Executive Officer & Chairman of the Board Mr. Eben Tessari Senior Vice President & Chief Operating Officer Ms. Mei Jang Senior Vice President of Technical Operations