Cytokinetics, Incorporated (CYTK)
合理估值基本面
26
价格
$66.58
市值
$9.16B
第一部分 · 这家公司值多少
概览
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.
盈利方式
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.
护城河
专利与许可 · 狭窄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.
需求驱动因素
防御型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.
主要风险
- 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.
客户集中度
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.
看多理由
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.
看空理由
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 2026年9月18日 with claude-haiku-4-5 — shared with all users
Direct competitors
Who this company fights with for the same customers
Generated on 2026年9月18日 with claude-haiku-4-5 — shared with all users
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.
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.
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.
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.
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.
资产负债表与流动性
营收
$68M
最近12个月(截至2026/6/30)
净利润
$-894M
最近12个月(截至2026/6/30)
自由现金流
$-535M
股东权益合计
$-660M
负债合计
$2.08B
流动比率
6.66
利息覆盖率
13.43
债务/EBITDA
-
每股收益
营收与净利润
自由现金流
收入构成
历史财务表
利润率变化
债务变化
债务负担有多重
增长一览表
增长 — 营业收入
公允价值估算
公允价值
$73.94
当前价格
$66.58
安全边际
+10.0%
公允价值区间
$48.06 - $99.82
所用估值方法之间的离散区间,并非经过统计校准的置信区间。
估算方法
估值指标
市盈率(P/E)
-
ROE
119.0%
市净率(P/B)
-
P/FCF
-
毛利率
-
ROIC
-32.1%
盈利能力雷达图
价值创造(经济护城河)
ROIC
-32.1%
WACC
8.0%
ROIC − WACC
-40.1 pp
ROIC 低于资本成本:公司每投入一美元都在毁灭价值。
基本面分析标准
通过(6)
- Price CAGR 18.41%
- Current Ratio
- Interest Coverage
- Low reliance on intangibles
- Revenue Growth 5Y 9.6%
- Analyst Consensus 89% Buy
未通过(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
不可用(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-评分
存在严重财务隐患
盈利质量
低质量:需深入审查会计处理
股权稀释
正在发行新股,稀释所有权
机构持股
公司治理
管理团队
| 姓名 | 职位 | 年龄 |
|---|---|---|
| Mr. Robert I. Blum | CEO, President & Director | 61 |
| Mr. Sung H. Lee | EVP & CFO | 55 |
| Mr. Jeffrey J. Hessekiel J.D. | Executive VP, Chief Legal & Administrative Officer | 56 |
| Dr. Fady Ibraham Malik FACC, M.D., Ph.D. | Executive Vice President of Research & Development | 61 |
| Mr. Andrew M. Callos | Executive VP & Chief Commercial Officer | 56 |
| Dr. James H. Sabry M.D., Ph.D. | Co-Founder & Chairman of Scientific Advisory Board | 67 |
| Dr. James A. Spudich Ph.D. | Co-Founder & Member of Scientific Advisory Board | 83 |
| Ms. Holly Laughlin | VP of Accounting & Corporate Controller | - |
| Mr. Steven M. Cook J.D. | Senior Vice President of Global Supply Chain Operations & Technical Operations | 66 |
| Mr. Scott R. Jordan | Senior Vice President of Global Marketing & Commercial Strategy | - |
审计风险
5
董事会风险
3
薪酬风险
8
股东权利风险
7
第二部分 · 价格与买入时机
这一部分不判断公司是否值得拥有:它帮助你在基本面说服你之后,选择何时买入。包含:技术分析、潜力、历史回撤、Gamma 敞口。
损益历史
via SEC EDGAR
Latest News
Recent headlines for CYTK, sourced from Markets Gazette.
- 3/9/2026POSITIVECytokinetics 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.
- 2/24/2026NEUTRALCytokinetics (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