Kiniksa Pharmaceuticals International, plc (KNSA)

Pharmaceutical Preparations

Latest Price

$75.15

TTM P/E

82.58

Normalized P/E

158.65

Div Yield

Book Value

7.92

P/B Ratio

9.49

Valuation metrics

EPS: $0.75

Book value / share: $7.19

Formula: √(22.5 × EPS × BVPS)

Graham Number

$11.01

85% downside

Base FCF: $19M (median of recent 5yr)

Growth: 25%/yr (median YOY, capped at 25%)

Discount rate: 10%

Terminal growth: 3%

Projection horizon: 10 years

DCF Fair Value

$23.42

69% downside

EPS: $0.75

Target P/E: 84×

Formula: EPS × P/E

P/E Fair Value

$63.00

16% downside