investorscraft@gmail.com

Intrinsic ValueXOMA Royalty Corp. (XOMA)

Previous Close$25.66
Intrinsic Value
Upside potential
Previous Close
$25.66

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

XOMA Corporation operates as a biotechnology royalty aggregator, specializing in acquiring and monetizing royalty interests in late-stage and commercialized biopharmaceutical assets. The company focuses on therapies targeting rare diseases, oncology, and immunology, leveraging its expertise in structuring royalty agreements to generate long-term revenue streams. Unlike traditional biotech firms, XOMA does not engage in drug development but instead capitalizes on the success of partnered therapies, minimizing R&D risk while benefiting from high-margin royalty income. XOMA’s market position is unique, as it provides investors with exposure to biotech innovation without the volatility associated with clinical-stage pipelines. The company’s portfolio includes royalties on FDA-approved drugs, ensuring revenue visibility while diversifying across therapeutic areas. By partnering with established biopharmaceutical companies, XOMA mitigates commercialization risks and aligns its success with the broader industry’s growth. This model positions XOMA as a niche player in the biotech ecosystem, offering a differentiated investment proposition centered on financial engineering rather than scientific discovery.

Revenue Profitability And Efficiency

XOMA reported revenue of $28.5 million for FY 2024, primarily derived from royalty agreements. The company posted a net loss of $13.8 million, reflecting ongoing operational costs and potential fluctuations in royalty income. Operating cash flow was negative at $13.7 million, indicating cash burn from administrative and strategic initiatives. Capital expenditures were minimal at $20,000, underscoring the asset-light nature of its royalty aggregation model.

Earnings Power And Capital Efficiency

XOMA’s diluted EPS of -$0.71 highlights current earnings challenges, though its royalty-based model provides potential for scalable profitability as partnered therapies gain traction. The company’s capital efficiency is constrained by its reliance on external drug development success, but its low capex requirements preserve liquidity for strategic royalty acquisitions.

Balance Sheet And Financial Health

XOMA maintains a strong liquidity position with $101.7 million in cash and equivalents, offset by total debt of $119.2 million. The balance sheet reflects a leveraged but manageable structure, with debt likely tied to royalty financing. The company’s ability to service obligations depends on sustained royalty inflows and disciplined capital allocation.

Growth Trends And Dividend Policy

XOMA’s growth is tied to expanding its royalty portfolio and optimizing existing agreements. The company paid a dividend of $2.16 per share, signaling confidence in cash flow stability. However, dividend sustainability hinges on consistent royalty monetization and prudent financial management amid variable biotech market conditions.

Valuation And Market Expectations

XOMA’s valuation reflects its hybrid nature as a financial and biotech entity. Investors likely price in both the potential of its royalty assets and the risks of dependency on third-party drug performance. Market expectations may center on pipeline milestones from partnered therapies and new royalty acquisitions.

Strategic Advantages And Outlook

XOMA’s strategic advantage lies in its non-dilutive royalty model, which offers downside protection while capturing upside from successful therapies. The outlook depends on the biotech sector’s innovation cycle and XOMA’s ability to identify high-potential royalty opportunities. Near-term challenges include balancing dividend commitments with portfolio growth in a competitive royalty market.

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