Healthcare · Biotech
BioMarin Pharmaceutical (BMRN)
A profitable rare-disease specialist: FY2025 revenue of $3,221M, VOXZOGO at 28.8% of sales and FY GAAP net income of $349M.
Selborne Research · · Equity Research Profile
Educational analysis for professional use. This profile is not investment advice or a recommendation to buy or sell any security, and it is not personalised.
Snapshot
- FY2025 Revenue
- $3,221M
- VOXZOGO
- $927M (28.8%)
- GAAP Net Income (FY)
- $349M
- Q4 GAAP Net Loss
- $(47)M (ROCTAVIAN)
- R&D
- $922M
- Cash + Investments
- ~$2.05B
Business Overview
BioMarin is a profitable rare-disease company whose fastest-growing drug matters without dominating. FY2025 revenue was $3,221M and GAAP net income $349M. Charges for withdrawing ROCTAVIAN, its gene therapy for haemophilia A, produced a Q4 GAAP net loss of $(46.6)M. VOXZOGO, for the dwarfism condition achondroplasia, brought in $926.9M (+26% YoY), 28.8% of revenue. Cash and investments were ~$2.05B at year-end 2025.
On 27 April 2026, after these figures, BioMarin completed its acquisition of Amicus Therapeutics, whose GALAFOLD treats Fabry disease and POMBILITI + OPFOLDA treats Pompe disease, so later periods sit on a larger revenue base.
At 28.8%, VOXZOGO is meaningful concentration but far below Vertex's cystic fibrosis drugs (92.9% of its revenue) or Moderna's COVID vaccines (93.1%). Approval for new uses of VOXZOGO and follow-on programmes are the main pipeline levers.
How the Numbers Read
R&D was $922M in FY2025. BMN 333 is a long-acting form of C-type natriuretic peptide (CNP), the growth pathway VOXZOGO also targets. At the FY2025 results it was due to start Phase 2/3 in the first half of 2026, after Phase 1 drug levels exceeded the target. By the Q2 2026 results (August 2026) the study was enrolling, with a data update expected in 2027.
The ROCTAVIAN withdrawal explains the Q4 loss. Treat those charges as one-off: annualising the Q4 loss would badly understate the earnings of a company that was profitable for the year.
BioMarin does not burn cash like Moderna (~$468M a quarter), but the runway guide still works as a liquidity check. About $2.05B of cash and investments funds Phase 2/3 spend without the acute financing risk of a pre-revenue company with <4 quarters of cash.
Valuation Framework
Value the parts separately: the commercial rare-disease portfolio on filed FY2025 revenue ($3,221M), with VOXZOGO ($926.9M) as the growth driver, plus a risk-adjusted NPV (rNPV) on BMN 333 and other disclosed programmes at a 10.0% discount rate, with the probability of approval in the cash flows.
Peak-sales figures for VOXZOGO are analyst estimates, not company guidance: ~$1.5B from Evercore ISI (via trade press), and more than $2B with new approved uses in other trade-press reports. Start from the $926.9M run-rate and layer peak scenarios on top in the model, never in the filed figures.
What to Watch in the Financials
VOXZOGO's share (28.8%). $926.9M of $3,221M revenue, growing 26%. A slowdown would show quickly in group growth, because pipeline programmes add revenue only after approval.
BMN 333 Phase 2/3 (enrolling; data update expected 2027). The main pipeline milestone. Model it with explicit phase probabilities.
Key Risks
BMN 333 clinical attrition. Rare-disease programmes have their own success rates: 17.0% from Phase I to approval in a BIO study of 2011-2020, against 7.9% for all indications. Use the rare-disease rate where it is sourced.
The ROCTAVIAN precedent. A programme failure or label reversal can bring one-off charges again, even in a profitable year.
A clinical-stage company's two programmes are valued year by year and its cash rolled forward to first sales, beside a franchise owner valued through its patent cliff.
- 15 sections, the clinical stage ladder to cash runway, multi-programme rNPV and a patent cliff
- 41 pages
- a two-programme clinical-stage company with its runway and dilution, a concentrated franchise owner and a diversified profitable company
- 3 worked companies
- profitable franchise owners and a cash-burner, on filed concentration, cash and burn
- 6-company screen
The Excel model is the primer's rNPV engine live across 13 sheets: a phase-by-phase PoS chain on BIO 2011-2020 rates, from Phase I to Approved; three worked companies, each switchable between clinical and commercial mode and valued year by year over 20 years, with later-phase R&D weighted by the odds of reaching it; a valuation summary with franchise floors; a runway calculator that rolls real cash forward, shows when it runs out if the lead fails, and prices the dilution from the raise; concentration and patent-cliff views; and a sensitivity grid. Change PoS, peak sales, R&D or the discount rate and the value moves.
See what's in the Biotech Sector Primer →£25 PDF · £59 with the Excel model · £159 for all three Healthcare industries
Learn the Concepts
Understand the valuation frameworks and metrics used in this analysis.
Biotech Cash Runway Explained
Cash runway formula for pre-profit biotech: liquidity divided by quarterly operating cash outflow, the 4- and 8-quarter reference points, and why net loss is the wrong denominator.
rNPV for Clinical-Stage Biotech
Single-asset rNPV for clinical biotech: PoS-weighted cash flows at 10.0–10.5% discount, a Phase II worked example at 15.1% PoS, equity equals rNPV plus net cash.
Biotech Partnership Economics
Biotech profit-share partnerships: Regeneron Dupixent $5.2B profit share versus Sanofi $17.8B global sales, the 3.4x booking trap, and rNPV on the economic share alone.