olivlawolivlaw

olivLaw · US equity research

Indivior Pharmaceuticals, Inc. INDV

Pharmaceutical Preparations · SIC 2834 · Vertical: Pharmaceutical Preparations (SIC 2834)

36.28USD+2.57% · 1 dayClose 02 Nov 2026

Indivior is the market leader in long-acting injectable medicines for opioid use disorder, with SUBLOCADE as its main product. For the second quarter of 2026 the company reported total net revenue up 14% year-over-year, and it raised its 2026 guidance while agreeing a merger with Supernus.

The AI analysis may be outdated: new filings came after its sources (see the «AI analysis» section).

At the close of 02 Nov 2026, Indivior Pharmaceuticals, Inc. (INDV) stock was 36.28 USD (+2.57% on the day), with market capitalisation 4.3 bn USD, P/E 10.2 on diluted EPS of 3.57 USD over the last 12 months, beta 0.74, 52-week range 28.78–41.83 USD. Latest reported quarter (Q3 2026): revenue of 356.0 m USD (+13.4% YoY), net income of 137.0 m USD (+226.2% YoY), diluted EPS 1.12 USD.

Data as of · AI analysis dated · Source: SEC filings and closing prices, computed by olivLaw.

Market cap
4.3 bn USD
shares as of 09 Oct 2026
P/E (TTM)
10.2
Diluted EPS TTM 3.57 · TTM to 30 Sept 2026
E/P (TTM)
9.84%
TTM to 30 Sept 2026
Dividend yield
unavailable
Beta (2y)
0.74
Volatility (1y) 33%
52-week range
28.7841.83

Price history

Loading chart…

Technical reading

RSI (14)
58.4
strong (55–70)
Bollinger (20, 2)
33.10 – 36.82
in the upper half of the band · %B 0.85 · band width 10.6%
SMA 50 / 200
35.18 / 35.68
mixed trend
MACD (12, 26, 9)
-0.06 / -0.26
MACD above signal

Indicators describe past prices; on their own they do not predict direction. On our history the RSI ≤ 40 filter added no return (see the signals methodology).

Performance

CompanyS&P 500vs S&P 500Vertical median
1 month+1.6%−5.9%+7.5 pp—
3 months−2.9%−4.6%+1.7 pp—
6 months−6.9%+0.2%−7.2 pp—
Year to date+1.1%+7.4%−6.3 pp—
1 year+23.5%+8.2%+15.3 pp−11.5%
3 years+80.6%+68.4%+12.2 pp+38.9%
5 years+103.0%+56.5%+46.4 pp—
Max drawdown (1y)
−22.4%
26 Jun 2026 → 16 Oct 2026
Max drawdown (5y)
−85.5%
18 Apr 2022 → 23 Nov 2022
Compound annual growth (5y)
+15.2%
S&P 500 +9.4%

Price returns, dividends excluded.

Quarterly results

Latest quarter: Q3 2026 · 30 Sept 2026

Revenue
356.0 m USD
+13.4% YoY
Net income
137.0 m USD
+226.2% YoY
Diluted EPS
1.12
+239.4% YoY
net / operating
38.5% / 50.6%

Quarterly margins

Quarterly statements · USD

Fiscal yearQ4 '24Q1 '25Q2 '25Q3 '25Q4 '25Q1 '26Q2 '26Q3 '26
Revenue299.0 m266.0 m302.0 m314.0 m358.0 m317.0 m343.0 m356.0 m
Cost of revenue48.0 m44.0 m52.0 m83.0 m67.0 m40.0 m50.0 m51.0 m
Gross profit250.0 m221.0 m250.0 m230.0 m292.0 m277.0 m294.0 m305.0 m
SG&A175.0 m133.0 m158.0 m154.0 m189.0 m124.0 m122.0 m119.0 m
Operating income46.0 m66.0 m72.0 m43.0 m81.0 m137.0 m160.0 m180.0 m
Depreciation & amortisation5.0 m3.0 m2.0 m ≈3.0 m ≈2.0 m2.0 m2.0 m ≈1.0 m ≈
Interest expense13.0 m12.0 m15.0 m12.0 m6.0 m7.0 m2.0 m2.0 m
Pre-tax income38.0 m59.0 m62.0 m37.0 m81.0 m115.0 m160.0 m182.0 m
Income tax17.0 m11.0 m44.0 m-5.0 m-21.0 m26.0 m38.0 m45.0 m
Net income21.0 m47.0 m18.0 m42.0 m102.0 m89.0 m122.0 m137.0 m
Diluted EPS0.16 ≈0.380.140.330.78 ≈0.690.981.12
Operating cash flow-17.0 m75.0 m158.0 m ≈-39.0 m ≈-221.0 m-9.0 m229.0 m ≈97.0 m ≈
Capex16.0 m5.0 m17.0 m ≈20.0 m ≈24.0 m20.0 m7.0 m ≈14.0 m ≈
Share repurchases50.0 m11.0 m0 ≈0 ≈0125.0 m177.0 m ≈0 ≈

≈ derived quarter (cumulative difference / share-days average)

E/P over time

E/P = trailing-12-month diluted EPS / price at quarter end. E/P is the inverse of P/E and stays defined when earnings are negative.

Today's P/E sits at the 14 percentile of its own 7-quarter history (min 10.0, median 17.5, max 241.3; quarters with earnings only).

Fiscal years

Fiscal year20212022202320242025
Revenue791.0 m901.0 m1.1 bn1.2 bn1.2 bn
Revenue YoYunavailable+13.9%+21.3%+8.7%+4.3%
Net income205.0 m-44.0 m-126.0 m7.0 m210.0 m
Net income YoYunavailable−121.5%unavailableunavailable+2,900.0%
Diluted EPSunavailable-0.32-0.920.051.64
Diluted EPS YoYunavailableunavailableunavailableunavailable+3,180.0%
net %25.9%-4.9%-11.5%0.6%16.9%
Free cash flow349.0 m-9.0 m-308.0 m7.0 m-93.0 m

Reported results vs expectations

Loading…

Balance sheet & financial health

Fiscal year 2025 · 31 Dec 2025

Cash
195.0 m USD
Financial debt
319.0 m USD
Net debt
124.0 m USD
Equity
-98.0 m USD
Total assets
1.2 bn USD
Debt / equity
unavailable
Current ratio
0.71x
ROE
unavailable
ROA
16.7%
FCF margin
-7.5%

Financial statements (source on every figure)

Revenue and net income (USD)

Margins

Income statement · USD

Revenue
2023
1.1 bn
2024
1.2 bn
2025
1.2 bn

SEC (XBRL)· 26 Feb 2026verified

Cost of revenue
2023
174.0 m
2024
231.0 m
2025
246.0 m

SEC (XBRL)· 26 Feb 2026verified

Gross profit
2023
919.0 m
2024
957.0 m
2025
994.0 m

SEC (XBRL)· 26 Feb 2026verified

Research & development
2023
106.0 m
2024
—
2025
—

SEC (XBRL)· 06 Mar 2024verified

SG&A
2023
565.0 m
2024
612.0 m
2025
634.0 m

SEC (XBRL)· 26 Feb 2026verified

Operating income
2023
-152.0 m
2024
38.0 m
2025
262.0 m

SEC (XBRL)· 26 Feb 2026verified

Depreciation & amortisation
2023
15.0 m
2024
16.0 m
2025
10.0 m

SEC (XBRL)· 26 Feb 2026verified

EBITDA
2023
-137.0 m ≈
2024
54.0 m ≈
2025
272.0 m ≈

SEC (XBRL)· 26 Feb 2026derived

Interest expense
2023
35.0 m
2024
41.0 m
2025
45.0 m

SEC (XBRL)· 26 Feb 2026verified

Pre-tax income
2023
-145.0 m
2024
20.0 m
2025
239.0 m

SEC (XBRL)· 26 Feb 2026verified

Income tax
2023
-19.0 m
2024
13.0 m
2025
29.0 m

SEC (XBRL)· 26 Feb 2026verified

Net income
2023
-126.0 m
2024
7.0 m
2025
210.0 m

SEC (XBRL)· 26 Feb 2026verified

Diluted EPS
2023
-0.92
2024
0.05
2025
1.64

SEC (XBRL)· 26 Feb 2026verified

Weighted average diluted shares
2023
137.0 m
2024
133.0 m
2025
128.0 m

SEC (XBRL)· 26 Feb 2026verified

Balance sheet · USD

Cash
2023
316.0 m
2024
319.0 m
2025
195.0 m

SEC (XBRL)· 26 Feb 2026verified

Receivables
2023
254.0 m
2024
254.0 m
2025
253.0 m

SEC (XBRL)· 26 Feb 2026verified

Inventories
2023
126.0 m
2024
167.0 m
2025
153.0 m

SEC (XBRL)· 26 Feb 2026verified

Current assets
2023
1.3 bn
2024
827.0 m
2025
652.0 m

SEC (XBRL)· 26 Feb 2026verified

Property, plant & equipment, net
2023
84.0 m
2024
100.0 m
2025
144.0 m

SEC (XBRL)· 26 Feb 2026verified

Goodwill
2023
5.0 m
2024
2.0 m
2025
2.0 m

SEC (XBRL)· 26 Feb 2026verified

Total assets
2023
1.8 bn
2024
1.3 bn
2025
1.2 bn

SEC (XBRL)· 26 Feb 2026verified

Accounts payable
2023
39.0 m
2024
63.0 m
2025
48.0 m

SEC (XBRL)· 26 Feb 2026verified

Short-term debt
2023
3.0 m
2024
18.0 m
2025
29.0 m

SEC (XBRL)· 26 Feb 2026verified

Long-term debt
2023
237.0 m
2024
315.0 m
2025
290.0 m

SEC (XBRL)· 26 Feb 2026verified

Current liabilities
2023
1.3 bn
2024
924.0 m
2025
914.0 m

SEC (XBRL)· 26 Feb 2026verified

Total liabilities
2023
1.9 bn
2024
1.7 bn
2025
1.3 bn

SEC (XBRL)· 26 Feb 2026verified

Equity
2023
0
2024
-337.0 m †
2025
-98.0 m †

SEC (XBRL)· 26 Feb 2026verified

Shares outstanding at year end
2023
136.5 m
2024
—
2025
—

SEC (XBRL)· 06 Mar 2024verified

Cash flow · USD

Operating cash flow
2023
-300.0 m
2024
36.0 m
2025
-27.0 m

SEC (XBRL)· 26 Feb 2026verified

Capex
2023
8.0 m
2024
29.0 m
2025
66.0 m

SEC (XBRL)· 26 Feb 2026verified

Free cash flow
2023
-308.0 m ≈
2024
7.0 m ≈
2025
-93.0 m ≈

SEC (XBRL)· 26 Feb 2026derived

Investing cash flow
2023
-95.0 m
2024
69.0 m
2025
-66.0 m

SEC (XBRL)· 26 Feb 2026verified

Financing cash flow
2023
-64.0 m
2024
-102.0 m
2025
-30.0 m

SEC (XBRL)· 26 Feb 2026verified

Share repurchases
2023
33.0 m
2024
173.0 m
2025
11.0 m

SEC (XBRL)· 26 Feb 2026verified

Computed indicators

Growth

Revenue growth (YoY)
4.3%
computed by olivLawFY 2025
Revenue CAGR 3Y
11.2%
computed by olivLawFY 2022 → FY 2025
Revenue CAGR 5Y
unavailable
input data missing
EBIT growth (YoY)
589.5%
computed by olivLawFY 2025
Net income growth (YoY)
2,900.0%
computed by olivLawFY 2025
Net income CAGR 3Y
unavailable
the base of the ratio is not positive
Net income CAGR 5Y
unavailable
input data missing
EPS growth (YoY)
3,180.0%
computed by olivLawFY 2025
EPS CAGR 3Y
unavailable
the base of the ratio is not positive
EPS CAGR 5Y
unavailable
input data missing
FCF growth (YoY)
-1,428.6%
computed by olivLawFY 2025

Profitability

Gross margin
85.0%
computed by olivLawTTM to 30 Sept 2026
EBITDA margin
41.1%
computed by olivLawTTM to 30 Sept 2026
EBIT margin
40.6%
computed by olivLawTTM to 30 Sept 2026
Net margin
32.8%
computed by olivLawTTM to 30 Sept 2026
FCF margin
2.3%
computed by olivLawTTM to 30 Sept 2026

Returns

ROE
unavailable
equity is negative: the ratio is not economically meaningful (not by itself insolvency; usually the result of buybacks)
ROA
32.8%
computed by olivLawTTM to 30 Sept 2026 · balance sheet at 30 Sept 2026
ROIC
unavailable
equity is negative: buybacks shrink the invested capital and ROIC would come out large without meaning anything
ROCE
1,800.0%
computed by olivLawTTM to 30 Sept 2026 · balance sheet at 30 Sept 2026
Payout ratio (EPS)
unavailable
input data missing
Payout ratio (FCF)
unavailable
input data missing

Balance sheet

Net debt
183.0 m USD
computed by olivLawbalance sheet at 30 Sept 2026
Net debt / EBITDA
0.3x
computed by olivLawTTM to 30 Sept 2026 · balance sheet at 30 Sept 2026
Debt / equity
unavailable
equity is negative: the ratio is not economically meaningful (not by itself insolvency; usually the result of buybacks)
Interest coverage
32.8x
computed by olivLawTTM to 30 Sept 2026

Liquidity

Current ratio
0.6x
computed by olivLawbalance sheet at 30 Sept 2026
Quick ratio
0.5x
computed by olivLawbalance sheet at 30 Sept 2026
Cash ratio
0.2x
computed by olivLawbalance sheet at 30 Sept 2026

Cash

Operating cash flow
96.0 m USD
computed by olivLawTTM to 30 Sept 2026
Capital expenditure
65.0 m USD
computed by olivLawTTM to 30 Sept 2026
Free cash flow
31.0 m USD
computed by olivLawTTM to 30 Sept 2026
FCF conversion
6.9%
computed by olivLawTTM to 30 Sept 2026
Cash conversion
17.0%
computed by olivLawTTM to 30 Sept 2026

Efficiency

Days sales outstanding
71 days
computed by olivLawTTM to 30 Sept 2026 · balance sheet at 30 Sept 2026
Days inventory outstanding
267 days
computed by olivLawTTM to 30 Sept 2026 · balance sheet at 30 Sept 2026
Days payables outstanding
61 days
computed by olivLawTTM to 30 Sept 2026 · balance sheet at 30 Sept 2026
Cash conversion cycle
277 days
computed by olivLawTTM to 30 Sept 2026 · balance sheet at 30 Sept 2026

Market and valuation

Market capitalisation
4.3 bn USD
computed by olivLawbalance sheet at 30 Sept 2026
Enterprise value
4.5 bn USD
computed by olivLawbalance sheet at 30 Sept 2026
Market cap / net income TTM
9.5x
computed by olivLawTTM to 30 Sept 2026
P/E (TTM)
10.2x
computed by olivLawTTM to 30 Sept 2026
Earnings yield
9.8%
computed by olivLawTTM to 30 Sept 2026
P/B
unavailable
equity is negative: the ratio is not economically meaningful (not by itself insolvency; usually the result of buybacks)
P/S
3.1x
computed by olivLawTTM to 30 Sept 2026 · balance sheet at 30 Sept 2026
EV/EBITDA
7.9x
computed by olivLawTTM to 30 Sept 2026 · balance sheet at 30 Sept 2026
EV/EBIT
8.0x
computed by olivLawTTM to 30 Sept 2026 · balance sheet at 30 Sept 2026
EV/Sales
3.2x
computed by olivLawTTM to 30 Sept 2026 · balance sheet at 30 Sept 2026
P/FCF
138.1x
computed by olivLawTTM to 30 Sept 2026 · balance sheet at 30 Sept 2026
FCF yield
0.7%
computed by olivLawTTM to 30 Sept 2026 · balance sheet at 30 Sept 2026
Dividend yield
unavailable
no dividend in the structured statements; a missing line is not a confirmed zero
Shareholder yield (distributions)
7.1%
computed by olivLawTTM to 30 Sept 2026 · balance sheet at 30 Sept 2026

1 indicators that do not apply to the sector.

Valuation

olivLaw classification

Neutral profile

Score: 57 / 100

A scoring methodology on indicators and valuation, not investment advice.

Closing price

36.28 USD

02 Nov 2026Source: olivLaw, closing series

Market cap: 4.3 bn USD

Key indicators

Market capitalisation
4.3 bn USD
computed by olivLawbalance sheet at 30 Sept 2026
P/E (TTM)
10.2x
computed by olivLawTTM to 30 Sept 2026
P/B
unavailable
equity is negative: the ratio is not economically meaningful (not by itself insolvency; usually the result of buybacks)
EV/EBITDA
7.9x
computed by olivLawTTM to 30 Sept 2026 · balance sheet at 30 Sept 2026
ROE
unavailable
equity is negative: the ratio is not economically meaningful (not by itself insolvency; usually the result of buybacks)
Net margin
32.8%
computed by olivLawTTM to 30 Sept 2026
Revenue growth (YoY)
4.3%
computed by olivLawFY 2025
Dividend yield
unavailable
no dividend in the structured statements; a missing line is not a confirmed zero

Coverage and freshness

34/37 reporting lines present
Latest full fiscal year: 2025
Latest reported period: 30 Sept 2026
Latest balance sheet date: 30 Sept 2026
Share count (cover of the latest filing), as of: 09 Oct 2026
Source: SEC (XBRL)published 29 Oct 2026
verified 493derived 25

Score by group

  • Growth93
  • Returns100
  • Balance sheet40
  • Valuation54
  • Quality44

Estimated value range

Low
42.36
USD per share
Mid
73.68
USD per share
High
118.85
USD per share
Price: 36.28 USD
The price is below the range
Potential to the central value: 103.1% (value / price − 1)
Margin of safety: 50.8% (1 − price / value)
Agreement between methods: low · 3 methods used · 2 independent bases

The combined range = the median of the valid methods' low, central and high values; it is not a probability interval and does not cover every result. Envelope of all methods: 4.60 – 151.10 USD.

Valuation assumptions are editorial choices, not measured; beta is not measured.

Method ranges (USD per share)

— — Mid · ▏ Price

Valuation methods

  • DCF (discounted cash flow)4.60 – 8.11 (Mid 5.95)
    WACC 8.9% · starting FCFF 45.2 m USD · terminal value share of EV 75%
    The WACC × g sensitivity gives the method's bounds; these are not probabilities.
    Reverse DCF: no growth between −30% and +40% justifies the price
  • Peers: EV/EBITDA74.98 – 118.85 (Mid 94.78)
    3 companies used · median multiple 20.1x · quartiles 16.0x – 25.2x
    TEVA, VRTX, VTRS
  • Peers: P/E42.36 – 151.10 (Mid 73.68)
    16 companies used · median multiple 20.6x · quartiles 11.9x – 42.3x
    ABBV, ABT, ALNY, BMY, CRMD, GMAB, INVA, JNJ, LLY, NATR, PFE, REGN, RPRX, UTHR, VRTX, ZTS
  • Dividend discount (DDM)unavailable · the company pays no dividend: a dividend model needs an explicit initiation assumption
Multiple comparisons use the SIC vertical: Pharmaceutical Preparations (SIC 2834)

Classification (SIC) comparables group by industry code, not by economic activity; the direct group is an editorial selection by activity. Members' multiples are on their own trailing twelve months, at their own latest close.

Assumptions (illustrative, editorial)

Risk-free rate
4.3%
Equity risk premium
5.0%
Beta (default)
1.00
Cost of equity
9.3%
Terminal growth
2.5%

Factor scorecard

Neutral profile · Score 57/100

FactorValueScoreWeight used
ROIC · Qualityunavailableunavailable—
Net margin · Quality32.8%88 (vs peers)8%
FCF conversion · Quality6.9%0 (on a fixed band)8%
Revenue CAGR 3Y · Growth11.2%93 (on a fixed band)11%
EPS CAGR 3Y · Growthunavailableunavailable—
Net debt / EBITDA · Balance sheet0.3x20 (vs peers)14%
Interest coverage · Balance sheet32.8x100 (on a fixed band)8%
Current ratio · Balance sheet0.6x0 (on a fixed band)5%
P/E (TTM) · Valuation10.2x79 (vs peers)14%
EV/EBITDA · Valuation7.9x65 (on a fixed band)14%
FCF yield · Valuation0.7%9 (on a fixed band)11%
Shareholder yield (distributions) · Returns7.1%100 (on a fixed band)8%
Payout ratio (FCF) · Returnsunavailableunavailable—

Factors without a value were dropped; the remaining weights were renormalised.

Score groups

  • Balance sheet40/100 · 3/3 factors with a value
  • Growth· partial93/100 · 1/2 factors with a value
  • Quality44/100 · 2/3 factors with a value
  • Returns· partial100/100 · 1/2 factors with a value
  • Valuation54/100 · 3/3 factors with a value

A «partial» group is computed from under half of its weight or from one factor: it is not a full assessment of the group.

Memo

Indivior Pharmaceuticals, Inc. (INDV). Latest full fiscal year: 2025; data up to 2026-09-30.

Figures computed from the financial statements: revenue 1.2 bn USD in 2025; YoY growth 4.3%; net margin 32.8%; net debt/EBITDA 0.3x.

The estimated value range is 42.36–118.85 USD per share (median of 3 methods, agreement: low); assumptions are illustrative. Against the central value of 73.68 USD, the price of 36.28 USD leaves a potential of 103.1% (value / price − 1) and a margin of safety of 50.8% (1 − price / value). The range is the median of the methods' low, central and high values, not a probability interval.

olivLaw score 57/100, methodological classification: neutral profile (score, margin of safety and method agreement together; not a judgement of the right price). Groups assessed only in part: growth, returns. Not investment advice.

Text generated deterministically from the figures shown; no language model. Not investment advice.

What supports the thesis

  • Net margin: 32.8%
  • Revenue CAGR 3Y: 11.2%
  • Interest coverage: 32.8x
  • P/E (TTM): 10.2x
  • Shareholder yield (distributions): 7.1%
  • The price is below the estimated value range

What contradicts it

  • FCF conversion: 6.9%
  • Net debt / EBITDA: 0.3x
  • Current ratio: 0.6x
  • FCF yield: 0.7%
  • The valuation methods diverge

Not assessed (insufficient data or a ratio without meaning): ROIC, EPS CAGR 3Y, Payout ratio (FCF).

Versus the vertical median

Pharmaceutical Preparations (SIC 2834) · same industry (4-digit SIC) · compared with 39 companies

Multiples and returns vs the median

P/E
10.2x
vertical median 34.9x
below median (−70.9%)
EV/EBITDA
7.9x
vertical median 25.2x
below median (−68.6%)
P/S
3.1x
vertical median 7.6x
below median (−58.8%)
P/B
—
vertical median 3.8x
ROE
—
vertical median -6.2%
Net margin
32.8%
vertical median 3.6%
above median (+799.6%)
EBIT margin
40.6%
vertical median -0.0%
above median
Revenue YoY
4.3%
vertical median 4.3%
at median
Net debt/EBITDA
0.3x
vertical median -0.1x
above median
Dividend yield
—
vertical median 2.1%

Price rebased to 100 (monthly, 5 years)

Companies in the vertical

Market capP/EROENet marginRevenue YoY1A / 3A
LLYEli Lilly And Company1,283.9 bn44.386.1%31.9%+44.7%+27% / +131%
JNJJohnson & Johnson655.6 bn41.320.0%16.2%+6.0%+32% / +76%
ONCBeone Medicines Ltd.575.0 bn640.918.4%13.9%+40.2%+14% / +107%
ABBVAbbVie Inc.509.5 bn49.6—15.7%+8.6%+27% / +102%
MRKMerck & Co., Inc.362.2 bn151.25.1%3.6%+1.3%+40% / +43%
ABTAbbott Laboratories196.7 bn42.39.2%9.7%+5.7%−12% / +9%
PFEPfizer Inc170.3 bn42.64.4%6.3%−1.6%+16% / −2%
VRTXVertex Pharmaceuticals Inc137.5 bn34.920.8%30.7%+8.9%+25% / +53%
BMYBristol-Myers Squibb Company129.0 bn14.044.1%18.5%−0.2%+28% / +28%
TEVATeva Pharmaceutical Industries Limited48.8 bn97.36.6%3.6%+4.3%+55% / +325%
ZTSZoetis Inc.33.4 bn13.857.6%26.4%+2.3%−36% / −54%
ROIVRoivant Sciences Ltd.26.5 bn—-6.2%-3,535.0%−71.6%+76% / +283%
RPRXRoyalty Pharma plc26.2 bn47.76.9%25.7%+5.1%+69% / +150%
UTHRUnited Therapeutics Corporation24.1 bn21.319.1%38.6%+10.6%+16% / +136%
INSMInsmed Inc23.9 bn—-72.5%-39.9%+66.7%−48% / +335%
VTRSViatris Inc.21.7 bn—-24.3%-23.9%−3.0%+77% / +107%
ALNYAlnylam Pharmaceuticals, Inc.21.0 bn7.9126.6%52.8%+65.2%−65% / −7%
INDVIndivior Pharmaceuticals, Inc.4.3 bn10.2—32.8%+4.3%+24% / +81%
IDYAIDEAYA Biosciences, Inc.3.0 bn—-38.5%-1,149.6%+3,024.4%−14% / −3%
RCUSArcus Biosciences, Inc.2.5 bn—-114.1%-453.0%−4.3%−32% / +17%
STOKStoke Therapeutics, Inc.1.7 bn—-73.6%-862.1%+404.5%−16% / +588%
INVAInnoviva, Inc.1.4 bn9.717.0%44.1%+14.7%−11% / +39%
JANXJanux Therapeutics, Inc.982.6 m—-10.6%-428.7%−5.6%−53% / +84%
WVEWave Life Sciences, Inc.635.1 m—-80.0%-296.9%−60.5%−59% / −39%
NGNENeurogene Inc.513.3 m—-45.3%—−100.0%+22% / +85%

1- and 3-year price returns: for INDV from daily closes (the same as the performance table), for the other companies from month-end closes.

olivLaw engine forecast

The world engine ran after the company's latest material disclosure. Probabilities are of TOUCHING a level within the horizon (not closing there) and sit next to the random walk (p_rw), the no-information benchmark.

The engine has no published run for this company yet.

Valuation scenarios (editable assumptions)

Illustrative scenarios

Illustrative: not forecasts and without probabilities. Each case is one coherent set of assumptions, computed on today's figures.

Bear
Allowed range: -50 … 50%
Allowed range: -100 … 100%
Allowed range: 0 … 100
Allowed range: -10 … 20%
Allowed range: 0 … 100%
Base
Allowed range: -50 … 50%
Allowed range: -100 … 100%
Allowed range: 0 … 100
Allowed range: -10 … 20%
Allowed range: 0 … 100%
Bull
Allowed range: -50 … 50%
Allowed range: -100 … 100%
Allowed range: 0 … 100
Allowed range: -10 … 20%
Allowed range: 0 … 100%
Nothing is saved.

Estimated price (USD)

Estimated priceBearBaseBull
1 years
24.45
Total return -33% · Per year -33%
43.10
Total return 19% · Per year 19%
64.74
Total return 78% · Per year 78%
3 years
27.04
Total return -25% · Per year -9%
53.30
Total return 47% · Per year 14%
87.42
Total return 141% · Per year 34%
5 years
29.89
Total return -18% · Per year -4%
65.91
Total return 82% · Per year 13%
118.04
Total return 225% · Per year 27%
What moves the 3-year price the most
  • Exit P/E± 13.32
  • Net margin± 9.33
  • Annual revenue growth± 7.19
  • Annual dilution± 0.78

AI analysis

AI-generatedAI-generated analysis (Claude) from cited public sources; it may contain errors. Not investment advice. As of 27 Oct 2026 · Model: claude-haiku-5-5.

Possibly outdated: the newest document it read is from 03 Aug 2026; since then the company filed 8-K (29 Oct 2026 · results), 10-Q (29 Oct 2026).

In brief

Indivior is the market leader in long-acting injectable medicines for opioid use disorder, with SUBLOCADE as its main product. For the second quarter of 2026 the company reported total net revenue up 14% year-over-year, and it raised its 2026 guidance while agreeing a merger with Supernus.

SWOT

Strengths

  • Leadership in monthly injectable treatments for OUD, with steady sales growth and a rising number of new patients.
  • High gross margin, a significant reduction in operating expenses and cash generation that supports share repurchases.
  • More than two decades of experience in addiction medicine and real-world data supporting treatment adherence.

Weaknesses

  • Heavy dependence on a single product that generates most of the revenue.
  • Decline of sublingual products and marketing restrictions on SUBOXONE Film limit the potential of that line.
  • Reliance on third-party suppliers and single sources for many active ingredients, with long replacement timelines.

Opportunities

  • Wider treatment access through label changes and reentry programs could increase the number of patients.
  • The Supernus merger could create a more diversified CNS portfolio if integration succeeds.
  • Share growth in the injectable segment could continue if treatment awareness keeps rising.

Threats

  • Competition from generics and new products could reduce prices and market shares.
  • Reimbursement policy pressure and cuts in government programs could affect revenue.
  • Litigation and investigations related to marketing practices could generate additional costs.

Risks

  • Dependence on SUBLOCADEhigh

    A very large share of revenue depends on one product, so any problem with demand, pricing or intellectual property would have a material effect on results.

  • Manufacturing and supply chainhigh

    Many components and active ingredients come from a single source, and disruptions at suppliers could interrupt delivery to patients.

  • Supernus mergermedium

    Completion depends on shareholder approvals and other conditions, and integration could bring unexpected costs or delays.

  • Reimbursement and pricing pressuremedium

    Reimbursement policies, rebates to health systems and possible Medicaid cuts could limit prices and margins.

  • Litigation and compliancemedium

    The company is involved in legal proceedings and has compliance obligations under agreements with authorities, and new claims could generate costs.

Investment thesis

What would need to be true (bull case)

  • SUBLOCADE growth, supported by volumes and record new patient starts, could continue if injectable adoption expands.
  • Better margins and lower operating expenses could let profit grow faster than revenue.
  • The Supernus merger could give a more diversified portfolio and a broader base for long-term growth.

What would break the thesis

  • Heavy dependence on one product could make revenue vulnerable to competitive or reimbursement changes.
  • Continued decline of sublingual products and marketing restrictions could limit total growth if SUBLOCADE slows.
  • Merger integration and execution risks could consume resources and delay expected benefits.

What to watch

  • Completion of the Supernus merger and the structure of the resulting companyQ4 2026
  • Quarterly results and guidance for net revenue and adjusted EBITDAQ3 2026
  • SUBLOCADE share of the injectable segment and new patient volumes2026
  • Progress of the share repurchase program and use of the remaining 100 million dollarsnext 10-K

Products, market & competition

AI-generatedAI-generated analysis (Claude) from cited public sources; it may contain errors. Not investment advice. As of 27 Oct 2026 · Model: claude-haiku-5-5.

Possibly outdated: the newest document it read is from 03 Aug 2026; since then the company filed 8-K (29 Oct 2026 · results), 10-Q (29 Oct 2026).

The business

Indivior Pharmaceuticals, Inc. is a pharmaceutical company headquartered in Richmond, Virginia, that develops and sells treatments for opioid use disorder (OUD). Its core products are SUBLOCADE, a monthly buprenorphine extended-release injection, and SUBOXONE Film, a sublingual film. The company moved its listing from London to Nasdaq in 2024 and changed its domicile to the United States in January 2026, when Indivior PLC became a subsidiary of the new Delaware company 1.

The business is organized as one segment focused on buprenorphine-based prescription drugs. The U.S. is the core market, while operations outside the U.S. include Canada, Australia and France, and in 2025 the company announced an exit from several markets including the U.K. and Italy 1.

In 2025 the company launched the Indivior Action Agenda, a three-phase operating roadmap, and in August 2026 it announced an all-stock merger of equals with Supernus, with closing expected in the fourth quarter of 2026 23. If the merger closes, the company would be renamed Supernus, Inc.

Segments

SUBLOCADE

SUBLOCADE accounted for 69% of net revenue in 2025 and grew 13% in the U.S. to 794 million dollars, according to the annual report 1. In the first half of 2026 its net revenue rose 26% year-over-year, and the company holds a share of the long-acting injectable segment in the mid-seventy percent range 12.

Sublingual and other products

Sublingual products, including SUBOXONE Film, are declining because of competition and marketing restrictions agreed with the Department of Justice, which effectively prohibit marketing of SUBOXONE Film through 2032 1. The film's share of the oral buprenorphine market fell in the second quarter of 2026 compared with the prior year 2.

Market context

U.S. buprenorphine medication-assisted treatment volume grew at a mid-single-digit rate in 2025, and the company expects long-term growth to stay within the mid-single-digit range, supported by greater public awareness and access measures 1. The U.S. long-acting injectable segment grew in the high-teens range in 2025, and SUBLOCADE remains the primary product in that category 1.

Pricing pressure comes from rebates to health systems, reimbursement policies and possible Medicaid spending cuts, and in Europe from cost-containment measures 1. Margins could come under pressure if these intensify, although the company reported an 85% gross margin in the second quarter of 2026 2.

Trends

  • Rising injectable treatment volumestailwind

    SUBLOCADE dispense unit volume grew 18% in the second quarter of 2026 compared with the prior year, and new patient starts reached a record, suggesting broader adoption of the monthly treatment 3.

  • Cost reduction and efficiencytailwind

    The company recognized 127 million dollars of restructuring charges in 2025, and operating expenses are expected to decline substantially in 2026 compared with 2025, which could improve profitability if revenue holds 13.

  • Dependence on a single productheadwind

    Reliance on SUBLOCADE keeps growing, so any competitive, reimbursement or intellectual property problem would have a large effect on revenue and leaves the company exposed to market shifts 1.

  • Supernus merger and portfolio changesmixed

    The company stopped Phase 3 development of INDV-6001 and is not advancing INDV-2000 internally, and the all-stock merger with Supernus could create a more diversified company but brings integration costs and execution uncertainty 23.

Competitive position

In the OUD treatment market Indivior competes with generic sublingual products and other forms of buprenorphine, and in the long-acting injectable segment with other products that could enter the market 1. Competitive pressure is already visible for SUBOXONE Film, whose share declined during 2025 1.

Competition can pressure prices and formulary placement decisions, especially if new or generic products gain wider insurance access 1. The company notes that if more effective competing products emerge, it could lose share in the LAI segment.

  • Supernus PharmaceuticalsSUPN

    Partner in the merger announced in August 2026, which would combine the two businesses in an all-stock transaction 23.

  • Generic buprenorphine manufacturers

    Generic makers could compete with the company's sublingual products, a risk the annual report states explicitly 1.

  • Other injectable OUD treatment makers

    New or competing products in the long-acting injectable segment could reduce SUBLOCADE's share if they reach the market 1.

  • Oral OUD treatment providers

    Oral buprenorphine forms and methadone compete with the company's sublingual products in both main markets 1.

News & filings

In the press

No news in our archive over the last 180 days.

SEC filings

  • Current report03 Nov 2026
    Other events
  • Current report02 Nov 2026
    Material agreement · Acquisition or disposition of assets · Creation of a direct financial obligation · Departure or appointment of officers · Amendments to articles or bylaws · Regulation FD disclosure · Financial statements and exhibits
  • Quarterly report29 Oct 2026
  • Current report29 Oct 2026
    Results of operations · Financial statements and exhibits
  • Current report15 Oct 2026
    Shareholder vote
  • Current report06 Oct 2026
    Other events
  • Current report17 Sept 2026
    Regulation FD disclosure · Other events · Financial statements and exhibits
  • Current report15 Sept 2026
    Termination of a material agreement · Financial statements and exhibits
  • Quarterly report03 Aug 2026
  • Current report03 Aug 2026
    Regulation FD disclosure · Financial statements and exhibits

Sources

  1. [1] Form 10-K, fiscal year ended 2025-12-31 · SEC / Indivior Pharmaceuticals, Inc. · 26 Feb 2026
  2. [2] Form 10-Q, quarter ended 2026-06-30 · SEC / Indivior Pharmaceuticals, Inc. · 03 Aug 2026
  3. [3] Form 8-K, results release (exhibit 99.1) · SEC / Indivior Pharmaceuticals, Inc. · 03 Aug 2026

Figures computed by olivLaw from SEC filings and closing prices; the qualitative analysis is AI-generated from cited sources. Not investment advice.

Indivior Pharmaceuticals, Inc. (INDV): stock, results, valuation and forecast · olivLaw