Kiniksa Pharmaceuticals International, plc (KNSA)

Pharmaceutical Preparations

Latest Price

$97.56

TTM P/E

74.47

Normalized P/E

137.41

TTM Div Yield

Fwd Div Yield

Book Value

9.17

P/B Ratio

10.64

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

68% downside

EPS: $0.75

Target P/E: 80×

Formula: EPS × P/E

P/E Fair Value

$60.00

18% downside