image
Healthcare - Biotechnology - NASDAQ - US
$ 0.5301
26.2 %
$ 48.7 M
Market Cap
-0.36
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Mar, 31, 2025.

The intrinsic value of one VRCA stock under the worst case scenario is HIDDEN Compared to the current market price of 0.53 USD, Verrica Pharmaceuticals Inc. is HIDDEN

This DCF valuation model was last updated on Mar, 31, 2025.

The intrinsic value of one VRCA stock under the base case scenario is HIDDEN Compared to the current market price of 0.53 USD, Verrica Pharmaceuticals Inc. is HIDDEN

This DCF valuation model was last updated on Mar, 31, 2025.

The intrinsic value of one VRCA stock under the best case scenario is HIDDEN Compared to the current market price of 0.53 USD, Verrica Pharmaceuticals Inc. is HIDDEN

2. FUNDAMENTAL ANALYSIS

Price Chart VRCA

image
$1.8$1.8$1.6$1.6$1.4$1.4$1.2$1.2$1.0$1.0$0.8$0.8$0.6$0.6$0.4$0.415 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
7.57 M REVENUE
47.66%
-65.9 M OPERATING INCOME
-0.24%
-76.6 M NET INCOME
-14.31%
-60.9 M OPERATING CASH FLOW
-57.94%
-19 K INVESTING CASH FLOW
94.75%
37.7 M FINANCING CASH FLOW
-49.16%
344 K REVENUE
119.31%
-11.4 M OPERATING INCOME
44.89%
-16.2 M NET INCOME
29.13%
-16.1 M OPERATING CASH FLOW
-87.71%
8 K INVESTING CASH FLOW
150.00%
39.4 M FINANCING CASH FLOW
10030.98%
Balance Sheet Verrica Pharmaceuticals Inc.
image
Current Assets 51.2 M
Cash & Short-Term Investments 46.3 M
Receivables 77 K
Other Current Assets 4.77 M
Non-Current Assets 2.96 M
Long-Term Investments 0
PP&E 2.58 M
Other Non-Current Assets 376 K
85.58 %8.82 %4.76 %Total Assets$54.1m
Current Liabilities 29 M
Accounts Payable 1.9 M
Short-Term Debt 13.6 M
Other Current Liabilities 13.5 M
Non-Current Liabilities 35 M
Long-Term Debt 32.3 M
Other Non-Current Liabilities 2.65 M
2.96 %21.26 %21.11 %50.53 %4.14 %Total Liabilities$64.0m
EFFICIENCY
Earnings Waterfall Verrica Pharmaceuticals Inc.
image
Revenue 7.57 M
Cost Of Revenue 1.85 M
Gross Profit 5.71 M
Operating Expenses 71.6 M
Operating Income -65.9 M
Other Expenses 10.7 M
Net Income -76.6 M
10m10m00(10m)(10m)(20m)(20m)(30m)(30m)(40m)(40m)(50m)(50m)(60m)(60m)(70m)(70m)(80m)(80m)8m(2m)6m(72m)(66m)(11m)(77m)RevenueRevenueCost Of RevenueCost Of RevenueGross ProfitGross ProfitOperating ExpensesOperating ExpensesOperating IncomeOperating IncomeOther ExpensesOther ExpensesNet IncomeNet Income
RATIOS
75.51% GROSS MARGIN
75.51%
-871.25% OPERATING MARGIN
-871.25%
-1012.15% NET MARGIN
-1012.15%
776.66% ROE
776.66%
-141.46% ROA
-141.46%
-170.21% ROIC
-170.21%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis Verrica Pharmaceuticals Inc.
image
00(10m)(10m)(20m)(20m)(30m)(30m)(40m)(40m)(50m)(50m)(60m)(60m)(70m)(70m)201720172018201820192019202020202021202120222022202320232024202420252025
Net Income -76.6 M
Depreciation & Amortization 1.27 M
Capital Expenditures -27 K
Stock-Based Compensation 7.16 M
Change in Working Capital 2.03 M
Others 3.45 M
Free Cash Flow -61 M
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets Verrica Pharmaceuticals Inc.
image
Wall Street analysts predict an average 1-year price target for VRCA of $12.4 , with forecasts ranging from a low of $10 to a high of $14 .
VRCA Lowest Price Target Wall Street Target
10 USD 1786.44%
VRCA Average Price Target Wall Street Target
12.4 USD 2239.18%
VRCA Highest Price Target Wall Street Target
14 USD 2541.01%
Price
Max Price Target
Min Price Target
Average Price Target
1414121210108866442200May '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 '26
4. DIVIDEND ANALYSIS
5. COMPETITION
slide 2 of 16
6. Ownership
Insider Ownership Verrica Pharmaceuticals Inc.
image
Sold
0-3 MONTHS
2.8 K USD 1
3-6 MONTHS
0 USD 0
6-9 MONTHS
1.08 M USD 5
9-12 MONTHS
0 USD 0
Bought
0 USD 0
0-3 MONTHS
50.9 M USD 3
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
7. News
Verrica Pharmaceuticals, Inc. (VRCA) Q4 2024 Earnings Conference Call Transcript Verrica Pharmaceuticals, Inc. (NASDAQ:VRCA ) Q4 2024 Earnings Conference Call March 10, 2025 4:30 PM ET Company Participants John Fraunces - Director, Corporate Communications, LifeSci Advisors, IR Jayson Rieger - President and CEO John Kirby - Interim CFO Conference Call Participants Stacy Ku - TD Cowen Gregory Renza - RBC Capital Markets Kemp Dolliver - Brookline Capital Markets Operator Good evening, ladies and gentlemen, and welcome to the Verrica Pharmaceuticals' Fourth Quarter and Full Year 2024 Corporate Update Conference Call. At this time, all participants are in a listen-only mode. seekingalpha.com - 3 weeks ago
Verrica Pharmaceuticals Inc. (VRCA) Reports Q4 Loss, Lags Revenue Estimates Verrica Pharmaceuticals Inc. (VRCA) came out with a quarterly loss of $0.24 per share versus the Zacks Consensus Estimate of a loss of $0.25. This compares to loss of $0.48 per share a year ago. zacks.com - 3 weeks ago
Verrica Pharmaceuticals Reports Fourth Quarter and Full Year 2024 Financial Results – Company generated quarterly sequential growth in YCANTH® dispensed applicator units of 12.3% in Q4'24 concurrent with significantly lower operating expenses – globenewswire.com - 3 weeks ago
Verrica Pharmaceuticals to Report Fourth Quarter and Full Year 2024 Financial Results and Provide a Corporate Update on March 11, 2025 WEST CHESTER, Pa., March 03, 2025 (GLOBE NEWSWIRE) -- Verrica Pharmaceuticals Inc. (“Verrica” or “the Company”) (Nasdaq: VRCA), a dermatology therapeutics company developing medications for skin diseases requiring medical interventions, today announced that it will host a conference call and live webcast at 4:30 p.m. globenewswire.com - 1 month ago
Verrica Pharmaceuticals Inc. (VRCA) Expected to Beat Earnings Estimates: Should You Buy? Verrica Pharmaceuticals (VRCA) possesses the right combination of the two key ingredients for a likely earnings beat in its upcoming report. Get prepared with the key expectations. zacks.com - 1 month ago
Verrica Pharmaceuticals to Participate in the TD Cowen 45th Annual Health Care Conference in Boston WEST CHESTER, Pa., Feb. 25, 2025 (GLOBE NEWSWIRE) -- Verrica Pharmaceuticals Inc. (“Verrica” or “the Company”) (Nasdaq: VRCA), a dermatology therapeutics company developing medications for skin diseases requiring medical interventions, today announced that Jayson Rieger, PhD, MBA, President and Chief Executive Officer of Verrica Pharmaceuticals, will participate in a fireside chat at the TD Cowen 45th Annual Health Care Conference in Boston. globenewswire.com - 1 month ago
Verrica Reports Inducement Grant Under Nasdaq Listing Rule 5635(c)(4) WEST CHESTER, Pa., Dec. 09, 2024 (GLOBE NEWSWIRE) -- Verrica Pharmaceuticals Inc. (“Verrica” or the “Company”) (Nasdaq: VRCA), a dermatology therapeutics company developing medications for skin diseases requiring medical interventions, today announced that Verrica's Compensation Committee granted David Zawitz, Verrica's new Chief Operating Officer, a nonqualified stock option to purchase 950,000 shares of its common stock under the Company's Inducement Plan, effective December 9, 2024. The stock option was granted as a material inducement to Mr. Zawitz's employment with Verrica in accordance with Nasdaq Listing Rule 5635(c)(4). globenewswire.com - 3 months ago
Verrica Pharmaceuticals Announces that Development Partner Torii Pharmaceutical Files New Drug Application of TO-208 the Treatment of Molluscum Contagiosum in Japan WEST CHESTER, Pa., Dec. 06, 2024 (GLOBE NEWSWIRE) -- Verrica Pharmaceuticals Inc. (“Verrica” or the “Company”) (Nasdaq: VRCA), a dermatology therapeutics company developing medications for skin diseases requiring medical interventions, today announced its development and commercialization partner, Torii Pharmaceutical Co. Ltd. (“Torii”), submitted a New Drug Application (“NDA”) of TO-208 (referred to as VP-102 and marketed as YCANTH® in the U.S.) for the treatment of Molluscum Contagiosum (“molluscum”) in Japan. globenewswire.com - 4 months ago
Verrica Announces Pricing of $42.0 Million Public Offering WEST CHESTER, Pa., Nov. 21, 2024 (GLOBE NEWSWIRE) -- Verrica Pharmaceuticals Inc. (“Verrica” or the “Company”) (Nasdaq: VRCA), a dermatology therapeutics company developing medications for skin diseases requiring medical interventions, today announced the pricing of an underwritten public offering of 44,964,045 shares of its common stock and, in lieu of common stock to certain investors that so choose, pre-funded warrants to purchase 2,235,955 shares of its common stock, and in either case, accompanying Series A warrants to purchase 23,600,000 shares of its common stock at an exercise price of $1.0680 per share of common stock and Series B warrants to purchase 23,600,000 shares of its common stock at an exercise price of $1.3350 per share of common stock, at a combined public offering price of $0.89 per share of common stock and accompanying Series A and Series B warrants (or $0.8899 per pre-funded warrant and accompanying Series A and Series B warrants). All of the securities being sold in the offering are being sold by Verrica. The offering is expected to close on November 22, 2024, subject to the satisfaction of customary closing conditions. Verrica also granted the underwriter an option for a period of 30 days to purchase up to 7,080,000 additional shares of the Company's common stock and/or Series A warrants to purchase up to 3,540,000 additional shares of its common stock and Series B warrants to purchase up to 3,540,000 additional shares of its common stock at the public offering price, less the underwriting discounts and commissions. globenewswire.com - 4 months ago
Verrica Announces Proposed Public Offering WEST CHESTER, Pa., Nov. 20, 2024 (GLOBE NEWSWIRE) -- Verrica Pharmaceuticals Inc. (“Verrica” or the “Company”) (Nasdaq: VRCA), a dermatology therapeutics company developing medications for skin diseases requiring medical interventions, today announced that it intends to offer and sell shares of its common stock (or pre-funded warrants to purchase its common stock in lieu thereof) and in either case, accompanying warrants to purchase shares of its common stock, in an underwritten public offering. All of the securities in the proposed offering will be sold by Verrica. Verrica intends to grant the underwriter a 30-day option to purchase additional shares of its common stock and/or accompanying warrants to purchase shares of its common stock in an amount up to 15% of the securities offered in the public offering under the same terms and conditions. The proposed offering is subject to market conditions, and there can be no assurance as to whether or when the offering may be completed, or the actual size or terms of the offering. globenewswire.com - 4 months ago
Verrica Pharmaceuticals Inc. Investor Alert (NASDAQ: VRCA): Schubert Jonckheer & Kolbe LLP Investigating Potential Shareholder Claims Against the Company's Officers and Directors for Possible False Statements SAN FRANCISCO , Oct. 30, 2024 /PRNewswire/ -- Schubert Jonckheer & Kolbe LLP advises Verrica Pharmaceuticals Inc. investors that the firm is investigating potential legal claims relating to the company's unsuccessful efforts in 2021 and 2022 to secure regulatory approval for its drug product VP-102, designed to treat molluscum. Current shareholders are encouraged to contact the firm. prnewswire.com - 5 months ago
Verrica Pharmaceuticals Announces Acceptance of Two Abstracts Featuring Positive Preliminary Topline Results of VP-315 for the Treatment of Basal Cell Carcinoma at the 2024 Fall Clinical Dermatology Conference - Posters to highlight the safety data, tolerability data, and antitumor efficacy data of VP-315 for the treatment of basal cell carcinoma as determined by histological clearance - globenewswire.com - 5 months ago
8. Profile Summary

Verrica Pharmaceuticals Inc. VRCA

image
COUNTRY US
INDUSTRY Biotechnology
MARKET CAP $ 48.7 M
Dividend Yield 0.00%
Description Verrica Pharmaceuticals Inc., a dermatology therapeutics company, develops and commercializes treatments for people with skin diseases in the United States. The company's lead product candidate includes VP-102 for the treatment of molluscum contagiosum; that has completed Phase II clinical trial for the treatment of external genital warts; and which is in Phase II clinical trial for treating common warts. It is also developing cantharidin-based product candidate, VP-103 for treating plantar warts. The company has a license and collaboration agreement with Torii Pharmaceutical Co., Ltd. for the development and commercialization of its product candidates for the treatment of molluscum contagiosum and common warts in Japan, including VP-102; and a license agreement with Lytix Biopharma AS to develop and commercialize LTX-315 for dermatological oncology indications. Verrica Pharmaceuticals Inc. was incorporated in 2013 and is headquartered in West Chester, Pennsylvania.
Contact 44 West Gay Street, West Chester, PA, 19380 https://www.verrica.com
IPO Date June 15, 2018
Employees 71
Officers Mr. David Zawitz Chief Operating Officer Dr. Gary Goldenberg M.D. Chief Medical Officer Dr. Bradley J. Catalone MBA, Ph.D. Head of Drug Development Mr. Eugene Scavola Executive Vice President of Technical Operations Mr. Christopher G. Hayes Chief Legal Officer, Secretary, Chief Compliance Officer & General Counsel Mr. John J. Kirby CPA Interim Chief Financial Officer Dr. Jayson M. Rieger M.B.A., Ph.D. President, Chief Executive Officer & Director