investorscraft@gmail.com

Intrinsic ValueExelixis, Inc. (EXEL)

Previous Close$39.15
Intrinsic Value
Upside potential
Previous Close
$39.15

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 biopharmaceutical company specializing in the discovery, development, and commercialization of innovative therapies for cancer treatment. The company’s core revenue model is driven by its flagship product, Cabometyx (cabozantinib), a tyrosine kinase inhibitor approved for multiple oncology indications, including renal cell carcinoma and hepatocellular carcinoma. Exelixis also generates revenue through collaborations with global pharmaceutical partners, such as Ipsen and Takeda, which expand its market reach. The company operates in the highly competitive oncology sector, where differentiation hinges on clinical efficacy, safety profiles, and lifecycle management of its therapies. Exelixis maintains a focused pipeline with a mix of proprietary and partnered assets, positioning it as a mid-tier biotech with strong niche expertise. Its market position is bolstered by its ability to secure regulatory approvals and expand label indications, though it faces competition from larger oncology-focused firms with broader portfolios.

Revenue Profitability And Efficiency

Exelixis reported revenue of $2.17 billion for FY 2025, reflecting steady growth driven by Cabometyx sales and collaboration agreements. Net income stood at $521 million, with diluted EPS of $1.76, indicating robust profitability. Operating cash flow was $700 million, supported by strong product demand and efficient working capital management. Capital expenditures were modest at $28 million, suggesting disciplined investment in R&D and infrastructure.

Earnings Power And Capital Efficiency

The company demonstrates solid earnings power, with Cabometyx as its primary revenue driver. Exelixis maintains a capital-efficient model, leveraging partnerships to share development costs while retaining commercial rights in key markets. Its ability to generate consistent cash flow supports further pipeline development and strategic initiatives without excessive dilution or debt reliance.

Balance Sheet And Financial Health

Exelixis holds $217 million in cash and equivalents, providing liquidity for operations and R&D. Total debt is $191 million, resulting in a conservative leverage profile. The balance sheet reflects financial stability, with sufficient resources to fund ongoing clinical trials and potential business development activities.

Growth Trends And Dividend Policy

Growth is primarily driven by Cabometyx’s expanding indications and geographic reach. Exelixis does not pay dividends, reinvesting cash flow into pipeline development and commercialization efforts. Future growth may hinge on successful clinical outcomes for its earlier-stage assets and strategic collaborations.

Valuation And Market Expectations

The market values Exelixis based on its oncology franchise and pipeline potential. Current earnings multiples reflect expectations for sustained Cabometyx performance and pipeline progress. Investor sentiment is likely tied to clinical milestones and competitive dynamics in the oncology space.

Strategic Advantages And Outlook

Exelixis benefits from its focused oncology expertise and strong commercialization capabilities. The outlook depends on executing its clinical pipeline, securing additional label expansions, and navigating competitive pressures. Partnerships and disciplined R&D spending remain key to long-term success.

Sources

Company filings, investor presentations

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