Back to rankings

Cytokinetics, Incorporated (CYTK)

Fair Value
HealthcareBiotechnologyUnited States

Fundamental

26

Price

$66.58

Market Cap

$9.16B

Part 1 · What the company is worth

Overview

Cytokinetics is a US biopharmaceutical company built around one scientific idea: small molecules that change how muscle contracts. Its programs target cardiac muscle (myosin inhibitors and activators) and skeletal muscle. After more than twenty-five years as a pure research-and-development company, it crossed into commercial life in December 2025, when the FDA approved MYQORZO (aficamten) for symptomatic obstructive hypertrophic cardiomyopathy; approvals in Europe and China followed, and the first commercial sales began in the first quarter of 2026 — after the close of the 2025 fiscal year. The rest of the pipeline is still in trials: aficamten in non-obstructive HCM (ACACIA-HCM) and in children (CEDAR-HCM), omecamtiv mecarbil in heart failure with reduced ejection fraction (COMET-HF), ulacamten in heart failure with preserved ejection fraction (AMBER-HFpEF) and CK-089 in muscular dystrophy. The company has no manufacturing of its own and relies on contract manufacturers.

How it makes money

In fiscal 2025 the company had no product sales at all. Its revenue came entirely from partners: collaboration revenue of $8.7 million and license and milestone revenue of $79.4 million, for total revenue of $88.0 million against $18.5 million in 2024. The jump was driven by two one-off events — $52.4 million recognised on completing a technology transfer to Bayer Consumer Care AG in the second quarter, and $15.0 million of milestones under the Sanofi licence agreement triggered by the MYQORZO approvals in the United States and China. Revenue of this kind is lumpy by nature: it arrives when a contractual event happens, not steadily. Against it the company spent $416.0 million on research and development and reported a net loss of $785.0 million for the year, funded from roughly $1.22 billion of cash and investments at 31 December 2025. From 2026 the model changes shape: product sales of MYQORZO in the US and Europe, partner-booked sales through Sanofi (China, Taiwan) and Bayer (Japan), minus revenue interests owed to Royalty Pharma on aficamten and omecamtiv mecarbil sales.

Competitive moat

Patents and licences · Narrow

What protects Cytokinetics is not scale or brand but paperwork and data: patents on its muscle-directed molecules, the regulatory approval of MYQORZO and the decades of clinical evidence behind it. That is real but narrow. Bristol Myers Squibb got to the same market first with Camzyos (mavacamten), other cardiac myosin inhibitors are in development, and the protection has an expiry date built into it — patents run out and generics follow. The company also owes revenue interests to Royalty Pharma on sales of its two lead drugs, which permanently clips part of the economics the moat is supposed to defend.

What drives demand

Defensive

Hypertrophic cardiomyopathy and heart failure do not wait for the economy: patients are diagnosed and treated regardless of the business cycle, and cardiology drugs are among the least discretionary spending in healthcare. But that defensiveness says little about Cytokinetics' own revenue for now. Through 2025 the money came from contractual milestones, which arrive in jumps and can be absent for a year. From 2026 onward the variable that matters is launch execution — how quickly cardiologists adopt MYQORZO, how payors cover it, and how the market is shared with an incumbent competitor — not GDP.

Key risks

  • Everything now rests on one newly approved drug — The company's near-term prospects depend on market acceptance of MYQORZO, approved only in December 2025 and sold only from 2026. It has no commercial track record, and prior to approval the drug had been manufactured only at clinical-trial scale.
  • Losses since 1997 and a continuing need for capital — Cytokinetics has run operating losses every year since its inception in 1997 and expects to need substantial additional capital. Convertible notes carry dilution risk, and accumulated tax losses may be limited in their future use.
  • No factories of its own, single-source suppliers — The company has no manufacturing capability and relies on contract manufacturers, several of them single sources of supply; key registered starting materials for aficamten are sourced from manufacturers in China.
  • Payors decide whether the drug is actually used — Coverage and reimbursement by third-party payors is disclosed as a dependency: without adequate coverage, approval does not translate into sales.
  • Competition in the same indication — The company discloses competitive threats from alternative therapies; Bristol Myers Squibb markets Camzyos (mavacamten) as the first-in-class cardiac myosin inhibitor, and competitors generally have greater capital resources.
  • The rest of the pipeline can still fail — Clinical trial execution, patient enrolment and regulatory approval are disclosed risks. Omecamtiv mecarbil already received a Complete Response Letter from the FDA and is being re-tested in the Phase 3 COMET-HF trial.
  • Dependence on Sanofi and Bayer — Among its financial risks the company lists dependence on its partnerships with Sanofi and Bayer, which carry the drug in China, Taiwan and Japan and are today the source of most of its revenue.
  • Patents and their defence — Intellectual property protection and infringement are disclosed risks: the value of the approved drug and of the pipeline depends on patents holding up against challenge.

Customer concentration

The 2025 revenue was extremely concentrated, though the company does not publish a percentage figure for it. Of $88.0 million of total revenue, $52.4 million came from a single technology transfer to Bayer Consumer Care AG and $15.0 million from milestones under the Sanofi licence agreement — two counterparties, and two one-off events. There is no base of ordinary customers behind these figures, because there were no product sales in the year. From 2026 the picture changes: direct sales go through pharmaceutical distributors and specialty pharmacies, a channel that in the United States is itself concentrated in a handful of wholesalers.

The case for

Buyers argue that the hard part is done: after twenty-eight years of losses the company has an approved drug in the United States, Europe and China, in a disease where treatment options have until now been limited, plus partners already in place for Asia and roughly $1.22 billion of cash to fund the launch. They point out that the same molecule is being tested in adjacent indications — non-obstructive HCM and children — and that omecamtiv mecarbil and ulacamten address heart failure populations far larger than HCM, so one approval could be followed by others from the same platform. They also note that the muscle biology behind the whole pipeline is proprietary and has taken decades to build.

The case against

Sellers fear that the company is now a single-product story arriving second. Camzyos has been on the market since 2022 with a large pharmaceutical group behind it, while Cytokinetics has no commercial history, no factories of its own and single sources of supply including starting materials from China. They point to the arithmetic: $88.0 million of revenue, almost all of it from two one-off contractual events, against $416.0 million of R&D spending and a $785.0 million net loss in 2025 — cash that lasts only as long as the launch and the remaining trials allow, with Royalty Pharma taking a slice of future sales. They add that omecamtiv mecarbil has already been refused once by the FDA, and that a disappointing launch or restrictive reimbursement would leave the company back where it was: spending heavily on trials whose outcome is not knowable in advance.

Generated on September 18, 2026 with claude-haiku-4-5 — shared with all users

Direct competitors

Who this company fights with for the same customers

Compare

Generated on September 18, 2026 with claude-haiku-4-5 — shared with all users

P/E: 13.7Score: 72Market cap: $130.49B

Its cardiac myosin inhibitor Camzyos (mavacamten) is the drug Cytokinetics' aficamten goes head to head with for the same obstructive hypertrophic cardiomyopathy patients and the same cardiology prescribers.

Edgewise Therapeutics, Inc.EWTX

Its oral sarcomere modulator EDG-7500 is in late-stage trials in both obstructive and non-obstructive hypertrophic cardiomyopathy, aiming at the same patient population aficamten is being sold into.

Lexicon Pharmaceuticals, Inc.LXRX

It is running the Phase 3 SONATA-HCM trial of sotagliflozin in hypertrophic cardiomyopathy, competing for the same symptomatic HCM prescriptions even though its mechanism differs.

Tenaya Therapeutics, Inc.TNYA

Its gene therapy programme targets genetic hypertrophic cardiomyopathy, an alternative treatment for a slice of the same HCM population Cytokinetics treats with a daily pill.

BraveHeart Bio, Inc.Not tracked

A private US company developing a cardiac myosin inhibitor licensed from Jiangsu Hengrui, named by Cytokinetics itself as a clinical-stage rival in hypertrophic cardiomyopathy.

Balance Sheet & Liquidity

Revenue

$68M

Trailing 12 months (through 6/30/2026)

Net Income

$-894M

Trailing 12 months (through 6/30/2026)

Free Cash Flow

$-535M

Total Equity

$-660M

Total Liabilities

$2.08B

Current Ratio

6.66

Interest Coverage

13.43

Debt/EBITDA

-

Earnings Per Share

Revenue & Net Income

Free Cash Flow

Income Breakdown

Historical statement

Margins over time

Debt over time

How heavy the debt is

Growth grid

Growth — Revenue

Fair Value Estimation

Pre-revenueFairly Valued

Fair Value

$73.94

Current Price

$66.58

Margin of Safety

+10.0%

Fair Value Range

$48.06 - $99.82

Spread across the valuation methods used, not a statistically calibrated confidence interval.

Estimation Methods

Analyst price target:$109.90
Discounted cash flow (DCF):Not applicable to this type of company
Earnings multiple (P/E):Not applicable to this type of company
Graham growth formula:Not applicable to this type of company
Earnings power value (EPV):Not applicable to this type of company
Justified P/B:Not applicable to this type of company
Dividend discount (Gordon):Not applicable to this type of company
P/FFO, funds from operations:Not applicable to this type of company
Mid-cycle earnings:Not applicable to this type of company
Revenue multiple:$2.02
Analyst Consensus:Strong Buy (25B / 3H / 0S)
Last Earnings Surprise:+10.35%

Valuation Metrics

P/E Ratio

-

ROE

119.0%

P/B Ratio

-

P/FCF

-

Gross Margin

-

ROIC

-32.1%

Profitability Radar

Value Creation (Economic Moat)

ROIC

-32.1%

WACC

8.0%

ROIC − WACC

-40.1 pp

ROIC is below the cost of capital — the company is destroying value for every dollar invested.

Fundamental Analysis Criteria

Passed (6)

  • Price CAGR 18.41%
  • Current Ratio
  • Interest Coverage
  • Low reliance on intangibles
  • Revenue Growth 5Y 9.6%
  • Analyst Consensus 89% Buy

Failed (11)

  • EPS shows upward trend
  • ROIC -32.1%
  • Operating Margin -1046.1%
  • Positive Free Cash Flow
  • Return on Tangible Assets
  • DCF valuation (Overvalued)
  • ROE -131.2%
  • Earnings Surprise avg -12.0%
  • Share Dilution 7.1%
  • Net Margin Trend -1321.1% vs -707.2%
  • Piotroski F-Score 2/9

Unavailable (10)

  • Gross Margin NaN%
  • P/FCF NaN
  • P/B Ratio NaN
  • Dividend Payout NaN%
  • Debt/Equity ratio
  • CapEx intensity
  • Debt/EBITDA
  • Price below Graham Number
  • PEG Ratio (need PE > 0 and growth > 0)
  • Earnings Quality (OCF/Net Income)

Piotroski F-Score

2/9

Serious financial concerns

score
criteria

Earnings Quality

-

Low quality: investigate accounting

Share Dilution

7.1%

Issuing new shares, diluting ownership

Institutional Holdings

Governance

Executive Team

NameTitleAge
Mr. Robert I. BlumCEO, President & Director61
Mr. Sung H. LeeEVP & CFO55
Mr. Jeffrey J. Hessekiel J.D.Executive VP, Chief Legal & Administrative Officer56
Dr. Fady Ibraham Malik FACC, M.D., Ph.D.Executive Vice President of Research & Development61
Mr. Andrew M. CallosExecutive VP & Chief Commercial Officer56
Dr. James H. Sabry M.D., Ph.D.Co-Founder & Chairman of Scientific Advisory Board67
Dr. James A. Spudich Ph.D.Co-Founder & Member of Scientific Advisory Board83
Ms. Holly LaughlinVP of Accounting & Corporate Controller-
Mr. Steven M. Cook J.D.Senior Vice President of Global Supply Chain Operations & Technical Operations66
Mr. Scott R. JordanSenior Vice President of Global Marketing & Commercial Strategy-

Audit Risk

5

Board Risk

3

Compensation Risk

8

Shareholder Rights Risk

7

Part 2 · The price and when to enter

This part won't tell you whether the company is worth owning: it helps you choose when to buy it, once the fundamentals have convinced you. Inside: technical analysis, potential, historical drawdowns, gamma exposure.

Documents

  • Annual Report (10-K)

    A yearly overview of the business, its financial results, and the risks it faces.

    Filed on 2026-02-26

    View document
  • Quarterly Report (10-Q)

    A snapshot of financial performance for the most recent three-month period.

    Filed on 2026-08-06

    View document
  • Current Report (8-K)

    An announcement of a major event, such as a leadership change or big news.

    Filed on 2026-08-28

    View document

via SEC EDGAR

Income History

via SEC EDGAR

Latest News

Recent headlines for CYTK, sourced from Markets Gazette.

  • 3/9/2026POSITIVE
    Cytokinetics Insider Exercises Options Worth Over $920,000 as Heart Drug Hits the Market

    A significant insider transaction at Cytokinetics Inc. has been reported, with an executive exercising stock options valued at over $920,000. This occurs as the company's cardiac drug candidate progresses towards market entry. The exercise of options by an insider often signals confidence in the company's future prospects and the value of its stock. Coupled with the impending market launch of a key therapeutic, this event suggests positive momentum for Cytokinetics, potentially attracting further investor interest and supporting share price appreciation.

  • 2/24/2026NEUTRAL
    Cytokinetics (CYTK) Q4 2025 Earnings Transcript

    The financial community is keenly awaiting the Q4 2025 earnings transcript from Cytokinetics (CYTK). While specific details are not yet available, the analysis of such documents is crucial for investors looking to assess the biopharmaceutical company's operational performance and future prospects. Transcripts offer direct insights into management discussions regarding financial results, drug pipeline advancements, and growth strategies. Analysts will closely monitor any indications concerning key drugs like omecamtiv mecarbil or aficamten, as well as projections for the current fiscal year. The current lack of specific data suggests a cautious approach, but the release is a standard event providing transparency and a basis for informed decisions.

via Markets Gazette