investorscraft@gmail.com

Intrinsic ValueExelixis, Inc. (0IJO.L)

Previous Close£41.50
Intrinsic Value
Upside potential
Previous Close
£41.50

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Exelixis, Inc. is a biotechnology company specializing in oncology, with a focus on discovering, developing, and commercializing innovative cancer treatments. Its flagship products, CABOMETYX and COMETRIQ, are derived from cabozantinib, a multi-tyrosine kinase inhibitor targeting key pathways in cancer progression. The company also markets COTELLIC for advanced melanoma and MINNEBRO for hypertension in Japan, diversifying its therapeutic portfolio. Exelixis has established strategic collaborations with major pharmaceutical firms like Ipsen, Takeda, and Roche, enhancing its R&D capabilities and global reach. The company operates in the highly competitive oncology sector, where it differentiates itself through targeted therapies and a robust pipeline, including XL092 and XB002, which address unmet medical needs in solid tumors and lymphomas. Exelixis’ strong intellectual property and partnerships position it as a mid-tier biotech player with growth potential in precision medicine.

Revenue Profitability And Efficiency

Exelixis reported revenue of $2.17 billion, with net income of $521.3 million, reflecting a solid margin. Diluted EPS stood at $1.76, indicating efficient earnings distribution. Operating cash flow was $700 million, supported by strong product sales, while capital expenditures were modest at $28.4 million, suggesting disciplined investment in growth.

Earnings Power And Capital Efficiency

The company demonstrates robust earnings power, driven by its oncology portfolio and collaborations. Its capital efficiency is evident in its ability to generate significant operating cash flow relative to its R&D and commercialization spend, though further pipeline advancements may require increased investment.

Balance Sheet And Financial Health

Exelixis maintains a healthy balance sheet with $217.4 million in cash and equivalents and total debt of $190.8 million, indicating a conservative leverage profile. The company’s liquidity position supports ongoing R&D and potential business development activities.

Growth Trends And Dividend Policy

Exelixis exhibits growth potential through its expanding oncology pipeline and partnerships. The company does not pay dividends, reinvesting profits into R&D and commercialization efforts to sustain long-term growth.

Valuation And Market Expectations

With a market cap of $11.5 billion and a beta of 0.248, Exelixis is viewed as a stable yet growth-oriented biotech. Investors likely anticipate further pipeline successes and revenue diversification to justify its valuation.

Strategic Advantages And Outlook

Exelixis benefits from a focused oncology pipeline, strategic collaborations, and a strong IP portfolio. The outlook remains positive, contingent on clinical advancements and successful commercialization of its late-stage candidates, positioning it for sustained growth in the precision medicine landscape.

Sources

Company filings, investor presentations, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount