返回排名列表

Protagonist Therapeutics, Inc. (PTGX)

POSITIVE
HealthcareBiotechnologyUnited States

基本面

71

价格

$152.44

市值

$9.88B

第一部分 · 这家公司值多少

概览

Protagonist Therapeutics is a clinical-stage biopharmaceutical company in Newark, California that discovers and develops peptide-based medicines in three areas: inflammation and immunology, hematology, and metabolic disease. It has no approved product and no product sales. Its two lead assets are both out-licensed to large pharmaceutical partners: icotrokinra (Icotyde), an oral IL-23 receptor blocker for plaque psoriasis, licensed to Janssen/Johnson & Johnson since 2017, which filed for FDA and EMA approval in July and September 2025; and rusfertide, an injectable hepcidin mimetic for the rare blood disorder polycythemia vera, partnered with Takeda since January 2024, whose NDA was submitted to the FDA in December 2025. Wholly owned earlier-stage programs include PN-881 (oral IL-17 antagonist, Phase 1 started October 2025), PN-8047 (oral hepcidin mimetic) and two obesity candidates, PN-477 and PN-458. As of 31 December 2025 the company held $646.0 million in cash, cash equivalents and marketable securities against a cumulative deficit since inception of roughly $470 million.

盈利方式

All revenue comes from two collaboration partners, not from selling medicines. Protagonist receives non-refundable upfront payments, development and regulatory milestone payments, and reimbursement for development work it performs, and it will receive royalties and sales milestones if the partnered drugs are approved and sold. Under the Janssen agreement it has already earned $337.5 million in milestones, is eligible for up to $630.0 million more, and would receive upward-tiering royalties of 6% to 10% on worldwide Icotyde sales. Under the Takeda agreement it received a $300.0 million upfront in April 2024 and a $25.0 million milestone in September 2025; it shares US profits and losses on rusfertide 50/50 with Takeda and takes 10% to 17% tiered royalties on ex-US sales, but it holds a right to opt out of the US profit share — which the filing says it expects to exercise in the second quarter of 2026 — in exchange for royalties of 14% to 29% on worldwide sales, up to $400.0 million in opt-out payments and up to $975.0 million of milestones in total. The practical consequence is that revenue is lumpy and event-driven: $60.0 million in 2023, $434.4 million in 2024, $46.0 million in 2025.

护城河

专利与许可 · 狭窄

The company's advantage rests on intangibles: a peptide discovery platform, patents and trade secrets, and regulatory designations. Rusfertide carries Orphan Drug status, Fast Track and, since August 2025, Breakthrough Therapy designation, and orphan status can bring extended market exclusivity. That the platform produced two first-in-class molecules that two of the largest pharmaceutical companies were willing to license — and to pay $300.0 million upfront for, in Takeda's case — is external evidence that the science is hard to copy. The advantage is narrow rather than wide because nothing is yet approved: there are no marketed products, no commercial organisation, no manufacturing plants of its own, and the economics depend on partners the company does not control.

需求驱动因素

防御型

The underlying end demand is medical, not economic: polycythemia vera is a chronic rare blood disorder whose patients need continuous hematocrit control — the filing notes that about 78% of treated patients do not maintain hematocrit below 45% despite current therapies — and moderate-to-severe plaque psoriasis is likewise a chronic condition. Neither waits for a business cycle. But this does not make Protagonist's own reported revenue steady: it is milestone-driven and extremely lumpy, swinging from $60.0 million in 2023 to $434.4 million in 2024 to $46.0 million in 2025, and it turns on regulatory dates and partner decisions rather than on demand. Until a partnered drug is launched and generating royalties, the numbers a reader sees each year reflect contract events, not patient volumes.

主要风险

  • Everything depends on a handful of unapproved candidates — The company states it is heavily dependent on the success of its product candidates in clinical development, that it has no products approved for commercial sale and may never develop a marketable product, and that a substantial portion of its spending over the next few years will go to these candidates. If Icotyde or rusfertide fail to obtain approval or are not successfully commercialised, the business would be adversely affected.
  • The partners, not Protagonist, decide the fate of the lead drugs — A dedicated risk factor warns that if Janssen does not elect to continue developing or successfully commercialise Icotyde, or if Takeda does not elect to commercialise rusfertide, the business and its prospects would be adversely affected. For drugs licensed to third parties the company says it generally will not have discretion over marketing decisions, and if a collaborator fails its obligations or terminates the agreement, future milestone and royalty payments may never arrive.
  • Regulatory approval is long, costly and uncertain — The filing states that the approval processes of the FDA and comparable foreign authorities are lengthy and time consuming, and that if the company or its collaborators are ultimately unable to obtain approval for the candidates, the business will be substantially harmed. Trials may fail to demonstrate safety and efficacy sufficient to support approval, and any delay would be expected to hurt the business and the share price.
  • Cumulative losses and future capital needs — The company discloses a cumulative net loss since inception and warns it may incur significant losses in the future; the accumulated deficit through 31 December 2025 was about $470 million and the 2025 net loss was $130.1 million. It also flags that it has no approved products and no historical commercial revenue, which makes its future prospects and financial results difficult to assess.
  • Reliance on third parties for trials and manufacturing — The company does not own or operate any manufacturing facilities and has no plans to build clinical or commercial scale capacity; it relies on contract manufacturers in the United States, Europe and Asia for drug substance and drug product, and on those manufacturers to source raw materials from third-party suppliers. It likewise relies on third parties to conduct its pre-clinical studies and clinical trials, and is exposed to their performance and business risks.
  • Competition from larger and better-funded rivals — The company states that it faces significant competition from other biotechnology and pharmaceutical companies and that its operating results will suffer if it or its collaborators fail to compete effectively. Its own obesity disclosure compares PN-477 with Eli Lilly's retatrutide and PN-458 with tirzepatide, both from a far larger competitor.
  • Intellectual property may not hold — The company warns that if it is unable to obtain or protect the intellectual property rights related to its candidates and technologies it may not be able to compete effectively. It relies on a combination of patents, trade secrets and confidentiality agreements, and specifically on trade secrets to protect parts of its peptide technology platform — protection that is inherently harder to enforce than a patent.
  • Pricing pressure and healthcare legislation — The company notes that the healthcare system is under significant financial pressure to reduce costs, which could lower payment and reimbursement rates for drugs, and cites measures such as the Inflation Reduction Act of 2022 and a May 2025 executive order directing agencies to communicate most-favored-nation price targets to manufacturers. Because its economics are royalties on partners' net sales, lower realised prices flow straight through to its own revenue.

客户集中度

主要客户占营收的100%

The company states plainly that its customers consist of its two collaboration partners, JNJ and Takeda. For the year ended 31 December 2025 Takeda accounted for 100% of revenues; for 2024 Takeda and JNJ accounted for 62% and 38% respectively; for 2023 JNJ accounted for 100%. All revenue in each of the three years was generated in the United States. Concentration is therefore total by construction — there are only two customers, and in any given year one of them can be the whole of it.

看多理由

Buyers argue that two first-in-class molecules are at the threshold of approval with the commercial risk carried by others: Janssen filed Icotyde with the FDA in July 2025 and the EMA in September 2025 and has said it expects a US launch in 2026, while Takeda filed rusfertide in December 2025 and has said it expects a launch in the second half of 2026. They point to the contracted economics behind those events — up to $630.0 million of remaining Janssen milestones plus 6% to 10% royalties, and up to $975.0 million of Takeda milestones plus, if the opt-out expected in the second quarter of 2026 is exercised, $400.0 million of opt-out payments and worldwide royalties of 14% to 29% on a drug the company itself sizes at $1.0 to $2.0 billion of peak revenue. They note that $646.0 million of cash at year-end funds the wholly owned pipeline — PN-881 in Phase 1, PN-8047, and the obesity candidates PN-477 and PN-458 — without the company having to build factories or a salesforce, and that the same platform has already produced two partnered assets and could produce more.

看空理由

Sellers fear a company with no approved product, no product sales, a $130.1 million net loss in 2025 and roughly $470 million of accumulated deficit, whose revenue collapsed 89% from $434.4 million to $46.0 million as the Takeda upfront finished being recognised. They point out that the two things that matter — approval and launch — are in the hands of Janssen and Takeda, that the company says it generally has no discretion over marketing decisions for licensed drugs, and that a partner electing not to continue would leave it with little. They note that a single customer was 100% of 2025 revenue, that every dollar of future value depends on royalty rates applied to sales nobody has yet made, and that FDA or EMA rejection, a trial setback, a manufacturing failure at a contract supplier, patent or trade-secret erosion, or the drug-pricing pressure the company itself flags could each remove a large part of that value. They also note that the obesity programs, still pre-clinical, would put the company against Eli Lilly's approved and late-stage compounds.

Generated on 2026年8月23日 with claude-opus-5 — shared with all users

Direct competitors

Who this company fights with for the same customers

Compare

Generated on 2026年8月23日 with claude-opus-5 — shared with all users

P/E: 18.1Score: 79Market cap: $25.53B

Incyte's Jakafi (ruxolitinib) is the established cytoreductive option for polycythemia vera patients inadequately controlled by hydroxyurea, competing for the same treatment slot and the same reimbursement budget.

Disc Medicine, Inc.IRON

Disc Medicine is developing DISC-3405, an anti-TMPRSS6 antibody that raises hepcidin to control red-cell production, aimed at exactly the polycythemia vera patients rusfertide is built for.

Silence Therapeutics plcSLN

Its siRNA divesiran silences TMPRSS6 to raise hepcidin in phlebotomy-dependent polycythemia vera, the same first-line niche rusfertide is seeking with a weekly injection.

PharmaEssentia CorporationNot tracked

PharmaEssentia sells Besremi (ropeginterferon alfa-2b), an approved polycythemia vera therapy that hematologists would prescribe instead of a new hepcidin agent to the same patients.

Bristol-Myers Squibb CompanyBMY

Bristol-Myers Squibb's Sotyktu (deucravacitinib) is the incumbent oral pill for moderate-to-severe plaque psoriasis, the market Protagonist's icotrokinra entered head-to-head after beating it in Phase 3.

AbbVie Inc.ABBV

AbbVie's Skyrizi is the dominant IL-23 franchise in psoriasis and inflammatory bowel disease, the same prescriptions Protagonist's oral IL-23 receptor peptide is designed to capture.

资产负债表与流动性

营收

$282M

最近12个月(截至2026/6/30)

净利润

$83M

最近12个月(截至2026/6/30)

自由现金流

$56M

股东权益合计

$615M

负债合计

$53M

流动比率

21.71

利息覆盖率

-

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

被高估

公允价值

$90.42

当前价格

$152.44

安全边际

-68.6%

公允价值区间

$58.78 - $122.07

估算方法

Analyst Target:$170.38
DCF:$37.56
PE-based:$89.67
Graham Growth:$16.77
EPV:$5.09
分析师共识:强力买入 (18B / 2H / 0S)
最近财报超预期:+7.83%

估值指标

市盈率(P/E)

150.21

ROE

-21.2%

市净率(P/B)

11.90

P/FCF

76.67

毛利率

-

ROIC

5.4%

盈利能力雷达图

Value Creation (Economic Moat)

ROIC

5.4%

WACC

12.7%

ROIC − WACC

-7.3 pp

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

基本面分析标准

通过(18)

  • EPS shows upward trend
  • Price CAGR 21.52%
  • ROIC 5.4%
  • Debt/Equity ratio
  • Operating Margin 20.7%
  • Positive Free Cash Flow
  • CapEx intensity
  • Current Ratio
  • Return on Tangible Assets
  • Low reliance on intangibles
  • ROE 12.0%
  • Revenue Growth 5Y 10.0%
  • Analyst Consensus 90% Buy
  • Earnings Surprise avg 20.9%
  • Earnings Quality (OCF/NI) 1.58
  • Share Dilution -2.4%
  • Net Margin Trend 29.4% vs 24.9%
  • Piotroski F-Score 5/9

未通过(4)

  • P/FCF 76.67
  • P/B Ratio 11.90
  • Price below Graham Number
  • DCF valuation (Overvalued)

不可用(5)

  • Gross Margin NaN%
  • Dividend Payout NaN%
  • Interest Coverage
  • Debt/EBITDA
  • PEG Ratio (need PE > 0 and growth > 0)

Piotroski F-评分

5/9

信号混杂:部分领域需关注

score
criteria

盈利质量

1.58

高质量:盈利有现金流支撑

股权稀释

-2.4%

正在回购股份,对股东友好

公司治理

管理团队

姓名职位年龄
Dr. Dinesh V. Patel Ph.D.CEO, President, Secretary & Director68
Mr. Asif AliExecutive VP & CFO51
Dr. Arturo M. Molina FACP, M.D., M.S.Chief Medical Officer66
Mr. Venkat Thalladi Ph.D.EVP & Chief Technical Officer-
Dr. Newman Yeilding M.D.Executive VP, Chief Scientific Officer-
Mr. Matthew M. Gosling J.D.Executive VP and Chief Legal & Business Officer54
Ms. Carena SpiveyExecutive VP & Chief Human Resources Officer-
Dr. Ashok Bhandari Ph.D.EVP & Chief Discovery Officer61
Mr. Carter J. KingExecutive Vice President of Business Development54
Ms. Abha BommireddiExecutive VP & Chief of Staff-

审计风险

6

董事会风险

7

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。

Latest News

Recent headlines for PTGX, sourced from Markets Gazette.

  • 2/25/2026NEUTRAL
    Protagonist Therapeutics Q4 Earnings Summary & Key Takeaways

    Protagonist Therapeutics has released a summary of its fourth-quarter earnings, a pivotal event for investors tracking the performance of biotechnology firms. While the announcement's title suggests a comprehensive overview, specific details regarding revenues, expenditures, and future projections have not yet been disclosed. Market participants are keenly awaiting this information to assess the company's financial health and the progress of its clinical programs. The current absence of concrete data prevents a clear directional assessment, keeping investors in a holding pattern before making significant decisions. The full disclosure will be crucial for defining growth prospects and the impact on share value.

  • 2/25/2026NEGATIVE
    Protagonist Stock Up 120%, but One Fund Just Revealed a $170 Million Exit

    Protagonist Therapeutics, an innovator in peptide-based therapies for blood and immune disorders, has seen its stock surge by an impressive 120%. However, the recent disclosure of a $170 million exit by a significant fund casts a shadow over this stellar performance. While past success points to strong clinical and market potential for its advanced-stage candidates, the departure of such a large institutional investor could signal massive profit-taking or a reassessment of future prospects, potentially triggering selling pressure. Investors should carefully consider whether the rally is sustainable or if the fund's exit indicates a peak.

via Markets Gazette