investorscraft@gmail.com

Intrinsic ValueXeris Biopharma Holdings, Inc. (XERS)

Previous Close$7.36
Intrinsic Value
Upside potential
Previous Close
$7.36

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

Xeris Biopharma Holdings, Inc. operates in the biotechnology sector, specializing in the development and commercialization of ready-to-use injectable and infusible drug formulations. The company leverages its proprietary XeriSol and XeriJect technologies to address stability and solubility challenges in therapeutic proteins, peptides, and small molecules. Xeris targets niche markets with high unmet medical needs, particularly in endocrinology, neurology, and rare diseases, positioning itself as a leader in innovative drug delivery solutions. The company's revenue model combines product sales, licensing agreements, and collaborations with pharmaceutical partners, ensuring diversified income streams. Xeris competes by offering differentiated, patient-friendly formulations that improve adherence and reduce healthcare burdens. Its flagship products, such as Gvoke and Keveyis, demonstrate strong market traction, supported by a pipeline of novel therapies. The company's strategic focus on commercialization and partnerships enhances its competitive edge in a rapidly evolving biopharmaceutical landscape.

Revenue Profitability And Efficiency

Xeris reported revenue of $203.1 million for FY 2024, reflecting growth in its commercial portfolio. However, the company posted a net loss of $54.8 million, with diluted EPS of -$0.37, indicating ongoing investments in R&D and commercialization. Operating cash flow was negative at $36.98 million, while capital expenditures remained modest at $0.87 million, suggesting disciplined spending despite expansion efforts.

Earnings Power And Capital Efficiency

The company's earnings power is constrained by its current net loss, driven by high operating expenses relative to revenue. Capital efficiency metrics are under pressure due to negative operating cash flow, though the limited capex indicates a focus on leveraging existing infrastructure. Xeris's ability to scale commercial operations and achieve profitability will be critical to improving capital returns.

Balance Sheet And Financial Health

Xeris holds $71.6 million in cash and equivalents, providing liquidity for near-term operations. Total debt stands at $271.4 million, resulting in a leveraged balance sheet. The absence of dividends aligns with the company's reinvestment strategy, prioritizing growth over shareholder payouts. Financial health hinges on revenue growth and cost management to mitigate debt-related risks.

Growth Trends And Dividend Policy

Xeris demonstrates revenue growth, driven by its commercial products and pipeline advancements. The company does not pay dividends, reinvesting cash flows into R&D and market expansion. Future growth will depend on successful product launches and partnerships, with profitability likely remaining a multi-year goal given current losses.

Valuation And Market Expectations

The market values Xeris based on its growth potential in specialty pharmaceuticals and innovative drug delivery. Negative earnings and cash flow suggest investor patience for long-term commercialization success. Valuation metrics are influenced by pipeline milestones and revenue scalability, with expectations tied to execution in niche therapeutic areas.

Strategic Advantages And Outlook

Xeris's proprietary technologies and focus on unmet medical needs provide a competitive moat. The outlook depends on commercial execution, pipeline progress, and partnerships to drive sustainable revenue. Near-term challenges include achieving profitability and managing debt, but the company's innovative approach positions it for long-term success in biopharma.

Sources

Company filings (10-K, investor presentations)

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