investorscraft@gmail.com

Intrinsic ValueExelixis, Inc. (EX9.DE)

Previous Close32.28
Intrinsic Value
Upside potential
Previous Close
32.28

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 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 a competitive oncology market, where its targeted therapies address unmet medical needs in renal cell carcinoma, medullary thyroid cancer, and other solid tumors. Its pipeline includes promising candidates like XL092 and XB002, positioning Exelixis for sustained growth in precision medicine. With a strong focus on innovation and partnerships, the company maintains a niche but influential position in the biotech sector, leveraging its expertise in kinase inhibition and antibody-drug conjugates.

Revenue Profitability And Efficiency

Exelixis reported revenue of €2.17 billion for the fiscal year, with net income of €521.27 million, reflecting a robust margin. Diluted EPS stood at €1.76, indicating efficient earnings distribution. Operating cash flow was healthy at €699.97 million, though capital expenditures were modest at €-28.44 million, suggesting disciplined investment in growth.

Earnings Power And Capital Efficiency

The company demonstrates strong earnings power, driven by its oncology portfolio and licensing agreements. Its capital efficiency is evident in its ability to generate significant operating cash flow relative to its market cap, though R&D investments remain a key focus for future growth.

Balance Sheet And Financial Health

Exelixis maintains a solid balance sheet with €217.37 million in cash and equivalents, against total debt of €215.83 million, indicating a balanced leverage position. The company’s financial health is further supported by its positive net income and cash flow generation.

Growth Trends And Dividend Policy

Exelixis shows steady growth, supported by its expanding product pipeline and collaborations. The company does not currently pay dividends, reinvesting profits into R&D and commercialization efforts to sustain long-term growth.

Valuation And Market Expectations

With a market cap of approximately €9.21 billion and a beta of 0.543, Exelixis is viewed as a relatively stable investment in the biotech sector. Market expectations are likely tied to the success of its clinical-stage assets and expansion of its oncology portfolio.

Strategic Advantages And Outlook

Exelixis benefits from its focused oncology expertise, strategic partnerships, and diversified pipeline. The outlook remains positive, contingent on successful clinical trials and regulatory approvals for its novel therapies, which could further solidify its market position.

Sources

Company filings, investor presentations, and market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

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