Homepage

Esperion Therapeutics, Inc.

ESPR NASDAQ Categories PDF
Healthcare · Drug Manufacturers - Specialty & Generic · United States · Updated May 11, 11:01am
$3.14
Price
$652.8M
Market Cap
304
Employees
0.91
Beta
Sheldon L. Koenig
CEO
Business Description

Esperion Therapeutics, Inc., a pharmaceutical company, develops and commercializes medicines for the treatment of patients with elevated low density lipoprotein cholesterol. Its lead product candidates are NEXLETOL (bempedoic acid) and NEXLIZET (bempedoic acid and ezetimibe) tablets for the treatment of patients with atherosclerotic cardiovascular disease or heterozygous familial hypercholesterolemia. The company has a license and collaboration agreement with Daiichi Sankyo Europe GmbH; and Serometrix to in-license its oral, small molecule PCSK9 inhibitor program. Esperion Therapeutics, Inc. was incorporated in 2008 and is headquartered in Ann Arbor, Michigan.

Business History
Price Overview
Last updated: May 11, 2026 1:51pm (just now)
$3.13
-0.01 (-0.32%)
Day Range
$3.12 – $3.15
52-Week Range
$0.69 – $4.18
50-Day MA
$2.53
200-Day MA
$2.84
Volume
14,274,310.00
Analyst Price Targets
Low $3.16
Consensus $3.19
High $3.28
(9 analysts)
Share Structure
Outstanding 207,908,719.00
Float 207,908,719.00
Free Float 100.0%
High free float — 100.0% of shares trade freely, ~0% held by insiders/institutions
Very liquid — most shares trade freely. Low insider ownership can mean less management alignment, but makes large position sizing straightforward.
Price History (1 Year)
Revenue & Net Income Trend
The directional story — useful even when net income is negative.
Revenue
The top line — total sales before any costs or taxes are subtracted. A measure of how much business the company is doing.
Net Income
The bottom line — profit left after subtracting all expenses, interest, and taxes from revenue. Reflects accounting profitability, but includes non-cash items like depreciation, so it isn't the same as cash earned.
Operating Cash Flow
The real cash generated by the day-to-day business — selling products, paying suppliers, collecting from customers. Calculated from net income by adding back non-cash items and adjusting for timing (unpaid bills, unsold inventory). When OCF consistently lags net income, the reported profit may not be converting to real money.
Period Revenue Net Income Net Margin YoY/QoQ
Key Metrics
API Direct from provider CALC Derived from statements
Industry comparison last run: May 2, 2026 11:22am
P/E Ratio (Price per dollar of earnings)
CALC
Stock Price / EPS (Diluted)
-28.55
Stock Price: $3.14
EPS (Diluted): -0.11
P/B Ratio (Price vs net asset value)
API
Stock Price / Book Value Per Share
-2.55
Stock Price: $3.14
Total Equity: -$301.97M
Shares: 207,865,080
EV/EBITDA (Total value vs operating profit)
API
Enterprise Value / EBITDA
9.71
Market Cap: $652.83M
Total Debt: $547.35M
Cash: $167.85M
EBITDA: $60.27M
Enterprise Value (Takeover price (cap + debt - cash))
API
Market Cap + Total Debt - Cash
$1.1B
Market Cap: $652.83M
Total Debt: $547.35M
Cash: $167.85M
Gross Margin (Revenue left after direct costs)
API
Gross Profit / Revenue
67.9%
Gross Profit: $273.91M
Revenue: $403.14M
Operating Margin (Revenue left after all operations)
API
Operating Income / Revenue
15.0%
Operating Income: $60.27M
Revenue: $403.14M
Net Margin (Revenue left as actual profit)
API
Net Income / Revenue
-5.6%
Net Income: -$22.68M
Revenue: $403.14M
ROE (Profit from shareholder equity)
API
Net Income / Total Equity
2.0%
Net Income: -$22.68M
Total Equity: -$301.97M
ROIC (Profit from all invested capital)
API
NOPAT / Invested Capital
46.2%
Operating Income: $60.27M
Tax Rate: -8.8%
Equity: -$301.97M
Total Debt: $547.35M
Cash: $167.85M
Current Ratio (Can it pay short-term bills)
API
Current Assets / Current Liabilities
0.56
Current Assets: $167.85M
Current Liabilities: $300.81M
Debt/Equity (Leverage — debt vs equity)
CALC
Total Debt / Total Equity
-1.81
Short-Term Debt: $89.70M
Long-Term Debt: $457.65M
Total Debt: $547.35M
Total Equity: -$301.97M
Rev/Share (Top-line per share)
CALC
Revenue / Shares Outstanding
$1.94
Revenue: $403.14M
Shares: 207,865,080
Book Value/Share (Net assets per share)
CALC
(Total Assets - Total Liabilities) / Shares
$-1.45
Total Equity: -$301.97M
Shares: 207,865,080
FCF/Share (Real cash generated per share)
CALC
(Operating Cash Flow + CapEx) / Shares
$-0.06
Operating CF: -$13.09M
CapEx: $0.00
Shares: 207,865,080
Div Yield (Annual income from holding)
API
Last Annual Dividend / Stock Price
0.0%
Last Dividend: N/A
Stock Price: $3.14
Payout Ratio (Earnings paid out as dividends)
Dividends Paid / Net Income
Dividends Paid: N/A
Net Income: -$22.68M
Dividends paid not available in cash flow statement
Industry Benchmarks
Compares ESPR against LLM-researched typical ranges for its industry. One research call per industry, cached indefinitely — every stock in the same industry reuses the same baseline.
Deep Analysis
Last run: May 2, 2026 11:26:30 am

Pre-flight intelligence scans the company first, then routes to the right analytical methods.

0 Company Classification — What type of company is this?
1 Industry Landscape — Where is the industry headed?
2 Company Momentum — Where is this company trending?
3 Forward Projection — 1Y & 2Y projected metrics (requires Layer 1 + 2)
4a DCF Valuation — Present value of future cash flows
Not applicable for Pre Profit Growth companies
4b Earnings Power Value — Floor value — worth with zero growth
Not applicable for Pre Profit Growth companies
4c Anchored PE — Industry PE adjusted for growth differential
Not applicable for Pre Profit Growth companies
4d Reverse DCF — What growth is the market pricing in?
Not applicable for Pre Profit Growth companies
4e Revenue-Based DCF — For growth/narrative companies (skip if mature earner)
4f Anchored P/S — Price-to-Sales peer comparison (skip if mature earner)
4g Scenario Analysis — Bull / Base / Bear (skip if mature earner)
4h Dividend Discount Model — For dividend/income stocks only
Not applicable for Pre Profit Growth companies
4i Book Value Analysis — For deep value / turnaround stocks only
Not applicable for Pre Profit Growth companies
4j Insider Activity — Are insiders buying or selling?
4f Cash Flow Quality — How trustworthy is the FCF?
4g Debt Maturity Risk — Can it handle its debt?
4h Macro Environment — Rates, market valuation, volatility
4i Sector Intelligence — How does this company compare within its sector?
4j Revenue Confidence — How reliable is the growth projection?
4k Sensitivity Analysis — How fragile is the fair value estimate?
4l Sector Demand Cycle — Is the sector in a boom, steady state, or contraction?
5 AI Investigation — Adaptive research engine (Claude)
5b Thesis Evaluation — What does the market believe? (narrative/platform stocks only)
6 Valuation Synthesis — Weighted verdict from all methods (requires Layer 4)
Income Statement (Annual)
Metric 2021 2022 2023 2024 2025
Revenue $78.4M $75.5M $116.3M $332.3M $403.1M
Cost of Revenue $14.2M $27.0M $43.3M $68.6M $129.2M
Gross Profit $64.2M $48.5M $73.1M $263.7M $273.9M
Operating Expenses $291.0M $228.0M $228.6M $209.3M $213.6M
Operating Income -$226.7M -$179.5M -$155.6M $54.4M $60.3M
Net Income -$269.1M -$233.7M -$209.2M -$51.7M -$22.7M
EBITDA -$222.1M -$176.3M -$150.1M $7.6M $60.3M
EPS $-11.03 $-4.33 $-2.03 $-0.28 $-0.11
EPS (Diluted)
Balance Sheet (Annual)
Metric 2021 2022 2023 2024 2025
Cash & Equivalents $208.9M $124.8M $82.2M $144.8M $167.9M
Total Current Assets $329.0M $246.7M $201.1M $338.0M $167.9M
Total Assets $381.6M $247.9M $205.8M $343.8M $465.9M
Current Liabilities $73.4M $92.3M $156.2M $246.2M $300.8M
Long-Term Debt $258.3M $259.9M $501.5M $483.7M $457.6M
Total Liabilities $578.5M $571.7M $660.8M $732.5M $767.9M
Total Equity -$196.9M -$323.8M -$455.0M -$388.7M -$302.0M
Retained Earnings -$1.1B -$1.3B -$1.5B -$1.6B -$1.6B
Cash Flow (Annual)
Metric 2021 2022 2023 2024 2025
Operating Cash Flow -$263.8M -$174.8M -$135.5M -$23.7M -$13.1M
Capital Expenditure $0 $0 $0 $-317,000 $0
Free Cash Flow -$263.8M -$174.8M -$135.5M -$24.0M -$13.1M
Acquisitions (net) $0 $0 $0 $0 $0
Debt Repayment
Dividends Paid
Stock Buybacks $0 $0 $0 $0 $0
Net Change in Cash -$46.1M -$134.1M -$42.5M $62.5M $23.1M
Analyst Estimates (Annual)
Metric 2027 2028 2029 2030
Revenue $437.4M
$385.3M – $473.6M
$553.2M
$546.4M – $560.1M
$884.6M
$740.3M – $1.0B
$1.1B
$938.9M – $1.3B
EBITDA -$247.4M
-$267.8M – -$217.9M
-$312.9M
-$316.8M – -$309.0M
-$500.3M
-$573.8M – -$418.7M
-$634.4M
-$727.7M – -$531.0M
Net Income $48.0M
$42.7M – $53.4M
$93.8M
-$162.6M – $321.5M
$243.2M
$191.7M – $289.7M
$347.1M
$273.6M – $413.5M
EPS
Growth Trends (YoY %)
Metric 2022 2023 2024 2025
Revenue Growth -3.8% +54.1% +185.7% +21.3%
Gross Profit Growth -24.5% +50.6% +260.9% +3.9%
Operating Income Growth +20.8% +13.3% +135.0% +10.8%
Net Income Growth +13.2% +10.4% +75.3% +56.2%
EBITDA Growth +20.6% +14.9% +105.0% +696.3%
Insider Trading (Recent)
Date Insider Type Shares Price Value
2026-03-17 Looker Benjamin S-Sale 5,708.00 $2.70 $15,429
2026-03-17 Koenig Sheldon L. S-Sale 25,578.00 $2.72 $69,547
2026-03-17 Halladay Benjamin S-Sale 6,424.00 $2.71 $17,377
2026-03-13 Looker Benjamin A-Award 300,840.00 $0.00 $0
2026-03-13 Looker Benjamin A-Award 269,230.00 $2.44 $656,921
2026-03-13 Koenig Sheldon L. A-Award 723,760.00 $0.00 $0
2026-03-13 Koenig Sheldon L. A-Award 647,460.00 $2.44 $1.6M
2026-03-13 Halladay Benjamin A-Award 247,430.00 $0.00 $0
2026-03-13 Halladay Benjamin A-Award 221,270.00 $2.44 $539,899
2026-01-20 Looker Benjamin S-Sale 1,689.00 $2.88 $4,868
2025-12-17 Koenig Sheldon L. S-Sale 48,244.00 $3.67 $177,200
2025-12-17 Halladay Benjamin S-Sale 7,337.00 $3.67 $26,905
2025-12-17 Looker Benjamin S-Sale 6,517.00 $3.67 $23,898
2025-12-04 Harlow John B. Jr. A-Award 424,536.00 $0.00 $0
2025-12-04 Harlow John B. Jr. A-Award 380,000.00 $3.79 $1.4M
2025-11-17 Harlow John B. Jr. 0.00 $0.00 $0
2025-09-17 Looker Benjamin S-Sale 6,267.00 $2.80 $17,573
2025-09-17 Koenig Sheldon L. S-Sale 28,427.00 $2.79 $79,254
2025-09-17 Halladay Benjamin S-Sale 7,046.00 $2.81 $19,785
2025-07-17 Looker Benjamin S-Sale 1,304.00 $1.13 $1,470
Delvantic AI Findings
Independent analyst synthesis · claude-opus-4-7 · generated 2026-05-02 11:27:00
Reviews the pipeline's own verdicts

The quarterly trajectory is the entire story here, and it's stranger than the synthesis lets on. Q4 2025 revenue of $168.4M with $61.8M net income is a massive outlier against the prior three quarters ($65M, $82M, $87M averaging ~$78M with steady losses). That single quarter is ~42% of full-year revenue and flipped a -$84M nine-month loss into a -$22.7M annual loss. This pattern — a giant Q4 followed by mediocre quarters — exactly mirrors Q1 2024's $137.7M/$61M print, which was a Daiichi Sankyo milestone payment, not recurring product revenue. The synthesis treats $403M as a "run-rate" and computes 1.6x P/S; strip the lumpy collaboration/milestone revenue and the underlying NEXLETOL/NEXLIZET product run-rate looks more like $300-340M annualized off the Q2/Q3 cadence, with the business still burning cash on an underlying basis. Operating CF of -$13.1M for the full year despite the Q4 windfall confirms this — if Q4 were truly a clean profitable quarter, OCF wouldn't be negative.

The pre-flight model's framing as a "late-stage turnaround on the cusp of profitability" is too generous. Look at gross margin trajectory: 2024 gross margin was 79.4% ($263.7M/$332.3M); 2025 collapsed to 67.9% ($273.9M/$403.1M). That's an 11-point compression in a year — either revenue mix shifted toward lower-margin partnership/royalty recognition, or product COGS deteriorated. Neither is the "operating leverage unlocking" narrative the synthesis implies. Current ratio of 0.558 with $167.9M cash and undisclosed debt (the missing total debt field is suspicious — Esperion historically carries convertible notes and a revenue interest financing obligation that runs into the hundreds of millions) means liquidity is tighter than the cash balance suggests. The "ROIC 23.7%" TTM figure is essentially noise produced by the Q4 lump landing in the TTM window over a tiny/negative invested capital base — citing it as a quality signal would be a mistake.

The contrarian read: this is a single-franchise specialty pharma with one mechanism (bempedoic acid) competing against generic statins below and PCSK9 inhibitors / Lp(a) therapies above, where the recent revenue inflection is heavily driven by a European partner (Daiichi Sankyo) milestone schedule rather than US prescription volume compounding. The insider data supports skepticism — March 2026 shows 2.4M+ shares of awards (RSU vesting/grants) with only token sales, which is normal compensation, not a conviction signal. The synthesis flagged "Neutral" insider activity and that's correct, but pre-flight's "deep skepticism priced in" framing ignores that 1.9x P/S for a specialty pharma with negative book equity, declining gross margin, undisclosed debt, and lumpy revenue is not actually cheap — it's roughly fair for the risk. Comparable small-cap specialty pharmas with cleaner profitability trade at 2-4x P/S, but they don't have negative tangible equity and revenue interest obligations.

I dissent from the "Reasonable Premium" verdict in the direction of more caution. The synthesis is anchoring on the headline annual numbers (5x revenue in four years, 90% loss reduction) without interrogating that ~40% of 2025 revenue and 100% of the net income came from one quarter that looks milestone-shaped. Normalize for that and you get a company doing ~$310M in product revenue, ~70% gross margin, still burning modest cash, with a fragile balance sheet and a single-asset franchise. Fair value at $3.11 isn't egregious, but the asymmetry isn't attractive: upside requires Q1/Q2 2026 product revenue to demonstrate $90M+ quarterly run-rates with stable gross margin, which the recent trajectory (Q1 $65M → Q2 $82M → Q3 $87M) makes plausible but not assured; downside is a return to dilution if the Daiichi cadence slows and OCF stays negative into 2026. I'd put fair value at $2.50-$3.25 — essentially where it trades — and would not pay up. Wait for Q1 2026 to disambiguate recurring product revenue from milestone-driven lumps; if Q1 prints

GPT Critique
Second-opinion review · gpt-4o · generated 2026-05-02 11:27:06
Reviews the Opus findings above
Verdict I largely agree with Opus on the cautious stance — fair value is around the current level of $3.11, with potential downside if revenue stabilization doesn't materialize.

Esperion Therapeutics presents a complex financial narrative, characterized by significant quarterly volatility. The standout data point is the Q4 2025 revenue of $168.4M with a net income of $61.8M, a stark contrast to the preceding quarters' average revenue of around $78M and consistent losses. This anomaly suggests a non-recurring revenue event, likely a milestone payment similar to Q1 2024's $137.7M revenue spike. Stripping out these milestone revenues, the underlying revenue run-rate for Esperion's core products, NEXLETOL and NEXLIZET, appears to be in the $300-$340 million range annually, aligning with the Q2 and Q3 cadence. Furthermore, despite a headline annual revenue of $403.1M and a narrowing net loss, the company's operating cash flow remains negative at -$13.1M, signaling ongoing cash burn issues.

Opus argues that the Q4 2025 results are misleadingly inflating Esperion's perceived financial health, suggesting that the market's pricing at 1.6x P/S is overly optimistic given the underlying fundamentals. I agree with Opus's skepticism regarding the sustainability of these financials — the revenue mix and gross margin compression from 79.4% in 2024 to 67.9% in 2025 indicate a shift that may not favor long-term profitability. Additionally, the company's current ratio of 0.558 and significant cash reserves are overshadowed by the absence of disclosed debt details, raising concerns about potential financial liabilities.

Opus also highlights the potential issues with Esperion's single-franchise dependency and competitive pressures from generic statins and newer therapies. I concur with this assessment, as the reliance on milestone payments from Daiichi Sankyo and limited product diversification present strategic risks. The insider activity, specifically the large award grants with minimal sales, further supports a cautious stance, indicating standard compensation practices rather than strong insider confidence.

However, I diverge from Opus in the valuation assessment. While Opus considers the company's current market price as roughly fair but unattractive, I believe the price range of $3.11 reflects a fair valuation considering the potential for modest product revenue growth and operational improvements. The company's ability to achieve quarterly run-rates exceeding $90M could, if realized, support a higher valuation, albeit contingent on sustained margin stabilization and cash flow improvements.

A skeptic might argue that both Opus and I underestimate Esperion's potential for innovation and market penetration. They could posit that the company's recent revenue trajectory, despite its lumpiness, reflects strategic partnerships and market positioning that could secure longer-term growth. Moreover, the absence of concrete debt figures might simply be a reporting oversight rather than an indicator of hidden liabilities.

Community AI Feedback
No community reviews yet for ESPR. Be the first — export the analysis to your AI and contribute back.
My Notes personal — only you see this
Data via Financial Modeling Prep · Cached for performance · fmp
v1.1.193 · 1946f027 · 2026-05-08 18:57:27