For AI assistants & researchers — machine-readable summary of this page
What this page is: Delvantic's full research page for Neurocrine Biosciences, Inc. (NBIX) — AI-driven forensic equity research: mechanical valuation models (DCF, EPV, anchored-PE, scenario) plus three independent AI lenses (Quality / Value / Sentiment). Everything below is rendered server-side; you are not missing content that requires JavaScript. All scores are predictions and research opinions, not financial advice.
Page map (sections in order; each card carries a stable
reference-name attribute you can cite):
profile-header/price-overview— company profile, live quote, market capextended-analysis— the core: three AI lens reads with findings, scores, and the analyst memofuture-predictions— our forward price-band predictionsmarket-narrative/ai-findings/gpt-critique— narrative context, cross-model findings, and an adversarial critique of our own analysis (near the end of the document)- Members-only sections (render as login gates for anonymous readers):
price-history,income-trend,key-metrics,financials(statement tables),insider-trading. The analysis above is public; the raw data tables require a free account.
More for machine readers: site briefing at
/llms.txt ·
any ticker resolves at delvantic.com/stock/TICKER ·
raw inputs are public-company filings and market data (via licensed data feeds);
every model, score, lens read, and prediction on this page is Delvantic's own analysis.
Neurocrine Biosciences, Inc.
NBIX NASDAQNeurocrine Biosciences, Inc. is a neuroscience-focused biopharmaceutical company that discovers, develops, and commercializes medicines for neurological, neuroendocrine, and neuropsychiatric disorders. Its current portfolio includes treatments for movement disorders such as tardive dyskinesia and Huntington’s disease chorea, as well as therapies for endocrine conditions including congenital adrenal hyperplasia, endometriosis, and uterine fibroids. The company also maintains a clinical-stage pipeline spanning additional neuroscience and endocrine targets, with research programs aimed at addressing underserved patient populations. Neurocrine Biosciences, Inc. plays an important role in specialty pharmaceuticals by combining marketed products with ongoing drug development across complex, chronic conditions that often require long-term management. Headquartered in San Diego, California, it serves patients and healthcare providers in the United States and internationally through its commercial operations and development activities.
Price Overview
Price History (1 Year)
Revenue & Net Income Trend
| Period | Revenue | Net Income | Net Margin | YoY/QoQ |
|---|
Key Metrics TTM · through Jun 30, 2026
EPS (Diluted): 6.83
Total Equity: $3.69B
Shares: 103,366,667
Total Debt: $0.00
Cash: $332.40M
EBITDA: $823.50M
Total Debt: $0.00
Cash: $332.40M
Revenue: $3.37B
Revenue: $3.37B
Revenue: $3.37B
Total Equity: $3.69B
Tax Rate: 25.0%
Equity: $3.69B
Total Debt: $0.00
Cash: $332.40M
Current Liabilities: $874.50M
Long-Term Debt: $0.00
Total Debt: $0.00
Total Equity: $3.69B
Shares: 103,366,667
Shares: 103,366,667
CapEx: -$27.70M
Shares: 103,366,667
Stock Price: $155.64
Net Income: $705.50M
Industry Benchmarks
Income Statement (Annual)
Last updated: Sep 7, 2026 1:39pm (30d ago)| Metric | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | $1.1B | $1.5B | $1.9B | $2.4B | $2.9B |
| Cost of Revenue | $14.3M | $23.2M | $39.7M | $34.0M | $52.1M |
| Gross Profit | $1.1B | $1.5B | $1.8B | $2.3B | $2.8B |
| Operating Expenses | $1.0B | $1.2B | $1.6B | $1.8B | $2.2B |
| Operating Income | $102.5M | $249.0M | $250.9M | $570.5M | $619.1M |
| Net Income | $89.6M | $154.5M | $249.7M | $341.3M | $478.6M |
| EBITDA | $113.4M | $264.1M | $268.7M | $594.0M | $645.1M |
| EPS | $0.95 | $1.61 | $2.56 | $3.40 | $4.81 |
| EPS (Diluted) | $0.92 | $1.56 | $2.47 | $3.29 | $4.67 |
Balance Sheet (Annual)
Last updated: Sep 7, 2026 1:39pm (30d ago)| Metric | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Cash & Equivalents | $340.8M | $262.9M | $251.1M | $233.0M | $713.0M |
| Total Current Assets | $972.8M | $1.5B | $1.6B | $1.7B | $2.5B |
| Total Assets | $2.1B | $2.4B | $3.3B | $3.7B | $4.6B |
| Current Liabilities | $245.8M | $537.7M | $654.8M | $507.7M | $743.4M |
| Long-Term Debt | $335.1M | $0 | — | — | — |
| Total Liabilities | $698.5M | $660.9M | $1.0B | $1.1B | $1.4B |
| Total Equity | $1.4B | $1.7B | $2.2B | $2.6B | $3.3B |
| Retained Earnings | -$635.8M | -$406.8M | -$157.1M | $29.2M | $447.7M |
Cash Flow (Annual)
Last updated: Sep 7, 2026 1:39pm (30d ago)| Metric | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Operating Cash Flow | $256.5M | $339.4M | $389.9M | $595.4M | $782.7M |
| Capital Expenditure | -$23.4M | -$16.5M | -$28.3M | -$38.2M | -$34.0M |
| Free Cash Flow | $233.1M | $322.9M | $361.6M | $557.2M | $748.7M |
| Acquisitions (net) | $0 | -$42.7M | $0 | $0 | — |
| Net Debt Issued / (Repaid) | — | — | — | — | — |
| Dividends Paid | — | — | — | — | — |
| Stock Buybacks | — | $0 | $0 | -$300.0M | -$167.7M |
| Net Change in Cash | $153.7M | -$73.3M | -$11.6M | -$18.1M | $480.0M |
Growth Trends (YoY %)
Last updated: Sep 7, 2026 1:39pm (30d ago)| Metric | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|
| Revenue Growth | +31.3% | +26.8% | +24.8% | +21.4% |
| Gross Profit Growth | +30.9% | +26.1% | +25.7% | +21.0% |
| Operating Income Growth | +142.9% | +0.8% | +127.4% | +8.5% |
| Net Income Growth | +72.4% | +61.6% | +36.7% | +40.2% |
| EBITDA Growth | +132.9% | +1.7% | +121.1% | +8.6% |
Deep Analysis
Risk : Reward — upside vs downside from this company's own quarters
Not computed yetNarrative Economics
market-narrative step).
Claude Reading
The raw numbers tell a cleaner story than the model stack suggests. TTM revenue of $3.37B is up 34.4% from $2.51B a year ago, and the absolute dollar growth is actually accelerating — Q2 2026 added $271.5M year-over-year versus $241.9M in Q1 — even though the YoY rate ticked down from 42% to 39.5%. The "decelerating" revenue-confidence flag in the secondary signals is technically correct on the rate but misleading on the trajectory. TTM net income of $705.5M is up 102.6% from $348.3M, driven by margin expansion from 7.9% in 2021 to 16.7% in 2025 and 20.9% TTM. FCF of $748.7M on a $34M capex base is a 26% FCF margin, and the balance sheet carries zero debt against $713M in cash. ROIC of 17.7% and ROE of 22.1% are solid for a biotech. This is not the "mature earner" the rule-based classifier assigned at 0.8 confidence; a company compounding revenue at 26% and earnings at 44% over four years is a growth asset that happens to be profitable, and the classification undersells the profile.
Where I push back hardest is the valuation synthesis. The composite fair value of $261 and the "signal-adjusted" $325 imply 68% to 109% upside from $155.64, which requires either a 37-to-46x P/E on current earnings or sustained 20%+ earnings growth for three years at a 25x multiple. The PEG ratio at 22.8x P/E divided by 26% revenue growth is 0.88, which is genuinely attractive, and the 4.7% FCF yield provides a real floor. But the 44% earnings CAGR is heavily margin-expansion-driven, and margins do not expand indefinitely. The Q2 2026 net margin of 15.1% — the lowest in the TTM window, down from 24.3% in Q1 — is a yellow flag that could signal rising R&D, a one-time charge, or early competitive pressure. If margins normalize to 14-15% over the next two years, the earnings CAGR compresses to the low 20s, and the 22.8x P/E becomes a 28-30x forward multiple, which is no longer cheap. I'd put fair value in the $195-$220 range, implying 25-40% upside, not the 109% the synthesis claims. The "undervalued" verdict is directionally right; the magnitude is not.
The contrarian case is not about the numbers being wrong — they're real and auditable — but about concentration and the structural discount the market applies to CNS. Ingrezza, Austedo, and Orilissa are the growth engine, and each sits in a narrow orphan or rare-disease population. The "neuroscience graveyard" narrative the market narrative layer identifies is not a bug; it reflects a ~10% CNS development success rate versus 30%+ elsewhere, and the market is rationally assigning near-zero value to the pipeline. The insider data reinforces caution: all ten recent transactions are exercise-and-sell pairs totaling roughly 53,000 shares (~$8.2M at current prices), with zero open-market purchases. The dollar amount is modest for a $15.8B company, but the 100% sell direction and the absence of any buying is a quiet signal that insiders see a better exit than entry. The "Below Sector Benchmarks" secondary signal is unexplained in the data file, which is itself a gap — if NBIX is lagging its specialty-pharma peers on a key metric, the growth premium is harder to defend.
The thesis evaluation's top bear — "32x P/E is rich for 15-20% growth" — uses the wrong growth number; actual revenue growth is 26-34%, which makes the multiple more defensible. But the top bull — "Orilissa in a 10x under-penetrated market" — is a single-product, single-indication bet that carries regulatory and competitive risk the model doesn't price. The stock at $155.64, 17% below its $186 52-week high, is a reasonable entry for a patient holder who believes the approved-product cash flows compound and the pipeline is free optionality. It is not a 100% upside trade. The zero-debt balance sheet and 26% FCF margin are the real moat, not the pipeline.
GPT Reading
Grok Reading
Advanced Analysis Forensic deep-dive · separate lenses
Neurocrine has gone from a barely profitable $1.3B-revenue company in 2022 to a $3.37B-revenue, $705.5M-net-income, $870.4M-FCF machine in 2026. Revenue has compounded at roughly 28-34% per year, operating margin has expanded from 5.1% to 23.6%, and FCF margin sits at 25.8% of revenue. The balance sheet is clean: $332.4M net cash, zero debt, and the company is fully self-funding. Earnings integrity is excellent by every mechanical test: OCF/NI of 3.91x, negative accruals of -5.4% of assets, Beneish M of -2.15 (well clear of manipulation territory), and Altman Z of 7.18 (deeply in the safe zone). Dilution is a minor drag at 1.6% diluted-share CAGR, with SBC at 7% of revenue and buybacks offsetting roughly 55% of that issuance. The one soft spot is insider behavior: 23 open-market sales totaling $21.1M against zero purchases in the trailing year. The tape shows a consistent exercise-then-sell pattern (option exercise on one day, immediate sale the same or next day), which is common tax-and-profit-taking behavior rather than a flight from the business, but the complete absence of any open-market buying by insiders is a mild negative signal on conviction.
Verify before trusting this (5)
- 10-K segment and product-level revenue breakdown to confirm whether growth is concentrated in one or two products (e.g., Ingrezza, Cerebyl) or broadly diversified across the pipeline
- Convertible or warrant terms in the capital structure that could create future dilution beyond the 1.6% CAGR already observed
- Customer and payer concentration: whether a small number of payers or formulary decisions drive a disproportionate share of the $3.37B revenue
- The specific driver of the 2025 operating-margin dip (one-time charge, R&D step-up, or pricing pressure) via the 10-K MD&A
- Pipeline stage and expected commercialization timeline to assess whether the 28-34% growth rate is sustainable or front-loaded by a single product launch
At $155.64, NBIX sits well below the e2e composite fair value of $261.03 (a 40% discount) and far below the signal-adjusted figure of $324.91. The DCF output of $362.82 is the most aggressive number in the stack and I would haircut it 20-30% for pharma-specific terminal-risk and pipeline binary events, landing a more defensible deserved range around $220-260. Even at the low end of that range, the stock carries a 30-40% margin of safety. The EPV floor of $57.44 tells you the market is already paying roughly 2.7x the value of approved products alone for growth and pipeline, which is a meaningful premium but not unreasonable given 25-30% revenue growth, 26% FCF margin, zero debt, and orphan niches with minimal competitive threat. Earnings quality is high (score 3), so no haircut is warranted on the deserved-value side. The quality lens (71, Strong) supports the upper half of the fair-value range rather than the EPV floor.
Verify before trusting this (5)
- Latest quarterly Ingrezza and Austedo prescription trends and any new label-expansion data (e.g., Ingrezza in bipolar or pediatric schizophrenia)
- Pipeline readouts for next-gen programs (e.g., any Phase 2/3 neuroscience or endocrinology assets) and management commentary on expected timing
- Corcept (acquired) integration status and whether the Cushing's franchise is hitting or missing internal targets
- Insider transaction log over the past 12 months to confirm the 'notable blemish' flagged by the quality lens is not accelerating
- Any upcoming FDA PDUFA dates or advisory committee meetings that could move the pipeline premium embedded in the price
This lens hasn't been run for this ticker yet.
This lens hasn't been run for this ticker yet.