AMICUS THERAPEUTICS, INC. (FOLD): what the price requires
At today's price, AMICUS THERAPEUTICS, INC. (FOLD) is priced for today's economics sustained for ~17.5 years. boothcheck doesn't publish a fair value or a price target; it shows what the price assumes, so you can judge whether that bar is too high.
Generated: 2026-07-19 · Source: https://boothcheck.com/report/FOLD
Headline
| Field | Value |
|---|---|
| Ticker | FOLD |
| Company | AMICUS THERAPEUTICS, INC. |
| Current price | $14.50/sh |
| Composition | Galafold U.S. 34% / Galafold Ex-U.S. 48% / Pombiliti + Opfolda U.S. 8% / Pombiliti + Opfolda Ex-U.S. 10% |
What The Price Requires (Inversion)
The assumption today's price embeds, recovered by inverting the valuation.
| Field | Value |
|---|---|
| Inversion basis | whole-company |
| Operating margin today | 6.5% |
| Must persist for | 17.5y |
| Multiple paid | 122x operating income |
Solve inputs: computed at a 9.7% cost of capital; growth searched up to the 25% self-funding ceiling; each 1pp moves the implied horizon ~2.6 years.
How unusual the bet is: elevated (limited comparison data)
| Reference | Value |
|---|---|
| sustained it ~10 years at this level | 14% |
| implied end-window share | 0% |
Valuation X-Ray
Every valuation family lands below the price. The price therefore requires assumptions beyond what those standard frames encode.
How the valuation models price the stock relative to the market price. Price/FV above 1.0 means the market pays more than that lens defends (expensive); at or below 1.0 the lens can defend the price.
| Family | Median price/FV | Models | Reads |
|---|---|---|---|
| Asset | 17.30x | 2 | expensive |
| Earnings | — | 0 | — |
| Relative | 1.77x | 3 | expensive |
| Growth | 3.12x | 4 | expensive |
Families that call it expensive: Asset, Relative, Growth
The models below discount at their own flat-beta convention rates (cost of equity 9.3%, WACC 8.6%); the inversion above states its own rate.
Per-Model Detail (n=9)
| Model | Family | FV | Price/FV | Applicable | Methodology |
|---|---|---|---|---|---|
| DCF Perpetual Growth | Growth | $1.63 | 8.89x | yes | FCF base $0.0B, growth 20% (input: historical growth), terminal g 4.0%, WACC 8.5%, 7yr projection |
| DCF Exit Multiple | Growth | $8.16 | 1.78x | yes | Exit EV/EBITDA: 115.5x / 117.5x / 119.5x (bear / base = today's held flat / bull), 7yr |
| Relative Valuation | Relative | $8.17 | 1.77x | yes | P/S fallback (negative EPS): Sector P/S 4.0x × TTM revenue — excluded from consensus |
| Simple DDM | Growth | — | — | no | — |
| Two-Stage DDM | Growth | — | — | no | — |
| Simple Excess Return | Asset | $0.88 | 16.47x | yes | Book value floor: BV/sh $0.88, ROE negative |
| Two-Stage Excess Return | Asset | $0.80 | 18.12x | yes | Book value with convergence: BV/sh $0.88, ROE converges to ke |
| Discounted Future Market Cap | Growth | $8.42 | 1.72x | yes | Rev $0.6B, growth 20% (input: historical growth; tapered), Terminal P/S: 5.8x / 7.1x / 8.4x (bear / base = today's held flat / bull, cap 12x) |
| Peter Lynch Fair Value | Relative | $0.00 | — | no | Negative/zero EPS — earnings-based value floored at $0 |
| Margin Trajectory | Growth | $3.25 | 4.46x | yes | Margin ramp: -4% → 12% over 7yr, rev growth 20% (input: historical growth; tapered) |
| Earnings Power Value | Earnings | — | — | no | — |
| Residual Income | Asset | — | — | no | — |
| Graham Number | Asset | — | — | no | — |
| EV/EBITDA Relative | Relative | $1.34 | 10.82x | yes | EBITDA $0.04B × sector EV/EBITDA 16.0x |
| FCF Yield | Earnings | $0.30 | 48.32x | yes | FCF $29.8M / Kₑ 9.3% — zero-growth perpetuity (excluded from median) |
| SBC-Adj FCF Yield | Earnings | — | — | no | — |
| Ben Graham Formula | Earnings | — | — | no | — |
| ROIC-Justified P/B | Asset | $0.20 | 72.47x | yes | BV $0.88 × (ROIC 1.9% / WACC 8.5%) (excluded from median) |
| P/Sales Sector | Relative | $8.17 | 1.77x | yes | Revenue $0.63B × sector P/S 4.0x |
| PEG Fair Value | Relative | — | — | no | — |
| Earnings Yield | Earnings | — | — | no | — |
| Funds From Operations Multiple | Relative | — | — | no | — |
| Clinical Phase NPV | Growth | — | — | no | — |
| Merton | Asset | — | — | no | — |
| V5 Mechanical | — | — | — | no | — |
Solvency
| Field | Value |
|---|---|
| Net debt | $99.1m |
| Net debt / NOPAT (after-tax) | 4.79x |
| Net debt / operating income (pre-tax) | 2.57x |
| Interest coverage | 0.8x |
| Share count CAGR (dilution) | 3.8% |
| Burning cash | no |
Bullet Takeaways
The single fact that overrides everything else: Amicus has agreed to be acquired by BioMarin for $14.50 a share in all cash, about $4.8 billion, with the deal expected to close in the second quarter of 2026. The stock trades right at that price, so this is now a merger situation, not a standalone-valuation story.
That is why every fundamental valuation method lands far below the price. The cash takeout value, a 33% premium to the undisturbed price, is what the market is paying for, and the static frames anchored to the company's own book value and earnings power cannot reach a negotiated control premium.
The standalone business underneath is a commercial-stage rare-disease pharma: Galafold for Fabry disease drives most of revenue, with Pombiliti plus Opfolda for Pompe disease growing fast. The remaining question for a holder is deal completion, not intrinsic value.
Bull Case
Read at face value, Amicus today is best understood by its stage and its situation: a commercial-stage rare-disease pharmaceutical company that has agreed to be acquired. BioMarin has signed a definitive agreement to buy Amicus for $14.50 a share in cash, valuing the equity at roughly $4.8 billion, a 33% premium to the undisturbed share price and a 46% premium to the 30-day average. For a current holder, the bull case is straightforward: a credible strategic acquirer has put a firm cash price on the company, the stock trades at that price, and the remaining upside is the certainty of collecting it at close, expected in the second quarter of 2026.
The reason BioMarin wanted the assets is the standalone strength of the franchise. Amicus built a profitable, growing rare-disease business around Galafold, the first oral treatment for Fabry disease, which generated $521.7 million of net product sales in 2025, and Pombiliti plus Opfolda for Pompe disease, which the filing reports reached $112.5 million of revenue for the year ended December 31, 2025 [FY2025 10-K, accession 0001178879-26-000005]. Total revenue grew at a double-digit constant-currency rate to $634.2 million, and the company reached GAAP profitability in 2025, a genuine milestone for a company that spent years investing ahead of its commercial ramp. The two-component Pompe therapy taps a significant commercial opportunity that is still early in its growth.
The pipeline added strategic value on top of the marketed products. Amicus holds U.S. rights to DMX-200, a phase-3 investigational treatment for focal segmental glomerulosclerosis, a rare and fatal kidney disease, which gives the acquirer optionality beyond the current revenue base. For BioMarin, the combination expands its rare-disease portfolio, accelerates revenue growth, and strengthens its financial outlook, which is why it was willing to pay a control premium that the company's standalone valuation methods do not reach. The bull case for a shareholder is the deal itself.
Bear Case
With a signed cash deal at $14.50 and the stock trading there, the relevant risk is not the business cycle but the external variables that determine whether the acquisition closes, and those carry real leverage. The transaction is subject to regulatory clearances, approval by Amicus stockholders, and customary closing conditions. Any of those can slip. Antitrust review, a competing consideration, or a financing hiccup could delay or, in a worst case, break the deal, and if it broke, the stock would fall back toward its undisturbed, pre-announcement level, well below $14.50. A holder buying at the deal price is accepting limited upside, the small remaining spread to close, against the larger downside of a deal failure.
The standalone fundamentals that would matter in a break scenario are mixed, which raises the stakes of completion. Amicus depends heavily on a single product, Galafold, for the majority of its revenue, and that product faces established competition in Fabry disease from Sanofi's Fabrazyme and Takeda's Replagal, the enzyme-replacement therapies that preceded it. The filing acknowledges the broader competitive risk that others "may result in others discovering, developing or commercializing products before or more successfully than we do" [FY2025 10-K, accession 0001178879-26-000005]. Concentration in one rare-disease franchise, with patent and competitive considerations, is exactly the kind of standalone risk a control premium papers over.
The balance sheet is the other standalone vulnerability. Amicus carries meaningful debt, including a Senior Secured Term Loan due 2029 at a high floating rate, the filing referencing a margin of 6.25% per year on borrowings entered in 2023 [FY2025 10-K, accession 0001178879-26-000005], and interest coverage is thin against its modest operating profit. The company has historically funded itself with debt and equity-linked instruments that can dilute shareholders. On a standalone basis, a leveraged, single-product rare-disease company at a price that every valuation method says is far above intrinsic value would be hard to justify. The price is the deal price; the bear case is that the deal does not close.
Valuation
Amicus is a special situation, and the valuation has to be read through that lens. The stock trades at $14.50, exactly the cash price BioMarin agreed to pay, so the price reflects a negotiated control premium, not a standalone intrinsic value. That is why the inversion and the X-ray both read as extremely elevated: at the deal price the market is effectively paying about 122 times standalone operating income, a figure that only makes sense because the buyer is paying for the whole company and its pipeline, not for next year's earnings.
Every fundamental method lands far below the price, which is the expected pattern for an acquisition target. The asset-based methods anchor to a book value of only $0.88 a share, reflecting years of accumulated deficit, and land near $1. The earnings-power method is disabled because normalized operating income does not cover the cost of capital. The relative and forward-growth frames land in the $8 range on the company's revenue and growth. No valuation family reaches $14.50, and the model reliability is flagged as low precisely because the price is a deal artifact rather than a market-cleared valuation of the operating business.
The honest synthesis is that intrinsic-value analysis is the wrong tool here. The price is set by the merger agreement, and the question for a holder is the probability and timing of close, not whether the standalone business is worth $14.50. The small spread between the trading price and the deal price is the merger-arbitrage return; the risk is a deal break that would re-expose the stock to the standalone fundamentals, which the methods say sit well below the current price. Until the deal closes or fails, the valuation is the deal.
Catalysts
The dominant catalyst is the pending acquisition itself. BioMarin agreed to acquire Amicus for $14.50 a share in cash, roughly $4.8 billion in total, in BioMarin's largest-ever transaction, financed through cash on hand and about $3.7 billion of nonconvertible debt. The deal is expected to close in the second quarter of 2026, subject to regulatory clearances and approval by Amicus stockholders. Because of the pending acquisition, Amicus is not providing 2026 financial guidance and is not hosting its usual quarterly earnings calls, so the normal catalyst calendar is effectively suspended.
The discrete catalysts from here are deal milestones, not operating results. The Amicus stockholder vote, antitrust and regulatory clearances, and the satisfaction of customary closing conditions are the events that determine whether and when shareholders receive the $14.50. Each clearance is a step toward close; any delay, regulatory complication, or unexpected hurdle is the risk.
In the event the deal does not close, the standalone catalysts would return to relevance: the continued growth of Galafold in Fabry disease, the ramp of Pombiliti plus Opfolda in Pompe disease, and progress on the DMX-200 phase-3 program in focal segmental glomerulosclerosis. Analyst price targets ahead of the deal clustered above the prior trading price, and the cash offer sits at a premium to the undisturbed price, so for now the only catalyst that matters is completion. The watch items are the regulatory timeline and the shareholder vote.
Sources: BioMarin to acquire Amicus for $4.8 billion, BioMarin IR; BioMarin's $4.8B Amicus acquisition deal terms, Global Genes; Amicus FY2025 results, GlobeNewswire; Amicus Galafold and competition context, Nasdaq; BioMarin $4.8B buyout of Amicus, FiercePharma.
Peer Cohorts (Per Segment, With Filing Citations)
Amicus Therapeutics (single operating segment) (reported)
- ARDX (ARDELYX, INC.)
- FY2025 10-K: …royalties on net sales ranging from the mid-teens to 20 %. In February 2025, we announced the NDA approval by China's Center for Drug Evaluation of the NMPA for tenapanor in the control of serum phosphorus in adult patients with CKD on hemodialysis. This approval triggered a $ 5.0 million milestone to us, which was…
- FY2025 10-K: …Services AI Technologies Artificial intelligence, machine learning and certain automated decision-making technologies HIPAA Health Insurance Portability and Accountability Act of 1996, as amended, and regulations promulgated thereunder AMP average manufacturer price HRSA Health Resources and Services Administration…
- APLS (APELLIS PHARMACEUTICALS, INC.)
- FY2025 10-K: …to the effective tax rate reconciliation and income taxes paid. The amendments in this update are required to be applied on a prospective basis with the option to apply it retrospectively. The guidance is effective for annual periods beginning after December 15, 2024. The Company adopted ASU 2023-09 for the year…
- FY2025 10-K: …bias. o We held discussions with financial and operational management to determine whether any strategic, regulatory, or operational changes in the business were consistent with the projections of future demand that were utilized in estimating the provision recorded. • We tested the effectiveness of controls over…
- AXSM (AXSOME THERAPEUTICS, INC.)
- FY2025 10-K: …party, and Blackstone. This new direct agreement superseded the prior direct agreement among us, Antecip, a related party, and Hercules that had been entered into in connection with the Hercules Loan Agreement, which terminated automatically upon repayment of our Hercules loan obligations in full on May 8, 2025. F-…
- FY2025 10-K: …been entered into in connection with the Hercules Loan Agreement, which terminated automatically upon repayment of our Hercules loan obligations in full on May 8, 2025. Asset Acquisitions In November 2025, we acquired all the outstanding shares of Baergic. The acquisition provided global rights to AZD7325 (AXS-17),…
- SUPN (SUPERNUS PHARMACEUTICALS, INC.)
- FY2025 10-K: …final dosage forms for our products and raw materials, including API. On November 4, 2025, the Company announced that due to stronger than expected demand for ONAPGO, supplier constraints are impacting the Company's ability to fully meet this demand. ONAPGO is manufactured in Europe, supplied to us by our ONAPGO…
- FY2025 10-K: Relationships and Related Transactions, and Director Independence 161 Item 14. Principal Accounting Fees and Services 161 PART IV Item 15. Exhibits, Financial Statement Schedules 162 Item 16. Form 10-K Summary 162 SIGNATURES 2 Table of Contents Unless the content requires otherwise, the words "Supernus," "we," "our"…
- KRYS (Krystal Biotech, Inc.)
- FY2025 10-K: Financial Statements-Continued manage and allocate resources. The CODM uses consolidated gross margin, operating margin, net income and total research and development expenses by product candidate or program to assess performance, forecast future financial results and allocate resources. The following table presents…
- FY2025 10-K: …us-gaap:SalesRevenueNetMember 2025-01-01 2025-12-31 0001711279 krys:SingleCustomerMember us-gaap:CustomerConcentrationRiskMember us-gaap:SalesRevenueNetMember 2024-01-01 2024-12-31 0001711279 krys:SingleCustomerMember us-gaap:CustomerConcentrationRiskMember us-gaap:SalesRevenueNetMember 2023-01-01 2023-12-31…
- VCEL (VERICEL CORPORATION)
- FY2025 10-K: …pharmacies, Orsini Pharmaceutical Services, Inc. ("Orsini") and AllCare Plus Pharmacy, Inc. ("AllCare") to distribute MACI in a manner in which the Company retains the credit and collection risk from the end customer. The Company pays each specialty pharmacy a fee in each instance when it dispenses MACI for use in…
- FY2025 10-K: …on our results of operations and could also affect our reputation, our relationship with customers and our products. Furthermore, our IT systems store and protect the privacy of certain patient information, which is required for the manufacture of our individualized cell therapy products. We have also developed an…
- CORT (CORCEPT THERAPEUTICS INC)
- FY2025 10-K: Incorporated and Joseph Douglas ("J.D.") Lyon, dated August 3, 2020 (incorporated by reference to Exhibit 10.2 to the registrant's Quarterly Report on Form 10-Q filed on August 4, 2020). 10.17† Severance and Change in Control Agreement by and between Corcept Therapeutics Incorporated and Sean Maduck, dated August 3,…
- FY2025 10-K: AMES N. WILSON Director and Chairman of the Board of Directors February 24, 2026 James N. Wilson /s/ GREGG ALTON Director February 24, 2026 Gregg Alton /s/ G. LEONARD BAKER, JR. Director February 24, 2026 G. Leonard Baker, Jr. /s/ DAVID L. MAHONEY Director February 24, 2026 David L. Mahoney /s/ JOSHUA MURRAY Director…
- ARQT (ARCUTIS BIOTHERAPEUTICS, INC.)
- FY2025 10-K: …circumstances. F-21 Table of Contents ARCUTIS BIOTHERAPEUTICS, INC. Notes to Consolidated Financial Statements Other revenue and related income tax expense related to the Huadong agreement was $ 4.0 million and $ 0.4 million, respectively, for the year ended December 31, 2025. Other revenue and related tax income…
- FY2025 10-K: …RSU Awards over their new service periods ( 1 - 3 years). In addition, any unamortized expense remaining on the exchanged options as of the modification will be recognized over their original remaining service period. Stock Option Activity The following summarizes option activity: Number of Options Weighted- Average…
Methodology Note
- Priced-in inversion: the valuation is inverted on the current price to recover the operating-income growth, duration, and steady-state margin the price embeds (ROE for financials, FFO growth for REITs).
- Valuation x-ray: the valuation models, grouped into four families (asset, earnings, relative, growth). Each model is expressed as a price/FV ratio (distance from price), not a point fair-value estimate. The spread across families is the disagreement.
- Solvency: net cash/debt, net-debt-to-NOPAT, interest coverage, and share-count CAGR from EDGAR financials (net debt / FFO and fixed-charge coverage for REITs; regulatory-capital framing for financials).
- Peer cohorts: per-segment comparables with deep-linkable SEC filing citations.
Fundamentals sourced from SEC EDGAR filings. Current price from Databento. The priced-in inversion and valuation x-ray are computed by the boothcheck engine; narrative composed by AI from the structured data.