investorscraft@gmail.com

Intrinsic ValueXOMA Corporation (XOMAO)

Previous Close$25.39
Intrinsic Value
Upside potential
Previous Close
$25.39

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 managing royalty interests in late-stage and commercialized biopharmaceutical assets. The company generates revenue primarily through licensing agreements, milestone payments, and royalties from partnered drug candidates. Unlike traditional biotech firms, XOMA does not engage in drug development but instead leverages its expertise in intellectual property monetization to create a diversified portfolio of revenue-generating assets. This model allows XOMA to mitigate the high-risk nature of drug development while capitalizing on the success of therapies commercialized by its partners. The company focuses on therapeutic areas such as oncology, immunology, and rare diseases, aligning with high-growth segments of the biopharmaceutical industry. XOMA’s market position is unique, as it bridges the gap between innovators seeking non-dilutive funding and investors looking for exposure to biotech royalties without direct R&D risk. Its asset-light approach and scalable platform provide flexibility to expand its portfolio opportunistically.

Revenue Profitability And Efficiency

XOMA reported revenue of $28.5 million for FY 2024, reflecting its royalty-driven model. However, the company posted a net loss of $13.8 million, with diluted EPS of -$0.71, indicating ongoing cost pressures. Operating cash flow was negative at $13.7 million, while capital expenditures remained minimal at $20,000, underscoring the asset-light nature of its business. The lack of profitability highlights the challenges of scaling royalty income to cover operating expenses.

Earnings Power And Capital Efficiency

The company’s earnings power is constrained by its reliance on royalty streams, which can be volatile due to dependency on partner commercialization success. Capital efficiency is moderate, with limited reinvestment needs but significant reliance on external financing to sustain operations. The negative operating cash flow suggests that current royalty income is insufficient to fund corporate overhead, necessitating careful liquidity management.

Balance Sheet And Financial Health

XOMA maintains a strong liquidity position with $101.7 million in cash and equivalents, providing a buffer against near-term obligations. Total debt stands at $119.2 million, resulting in a net debt position. The balance sheet reflects a conservative approach to leverage, though the company’s ability to service debt depends on future royalty monetization and potential portfolio acquisitions.

Growth Trends And Dividend Policy

Growth is contingent on expanding the royalty portfolio through strategic acquisitions. The company paid a dividend of $2.09 per share, which may reflect a return of capital to shareholders rather than sustainable earnings. Dividend sustainability remains uncertain given the lack of consistent profitability, suggesting potential reevaluation if cash reserves deplete further.

Valuation And Market Expectations

The market likely values XOMA based on its royalty portfolio’s potential rather than current earnings. Investors may focus on the scalability of its model and the pipeline of partnered assets. However, the negative earnings and cash flow metrics temper optimism, requiring clear visibility into future royalty growth to justify valuation multiples.

Strategic Advantages And Outlook

XOMA’s key advantage lies in its niche focus on biotech royalties, offering diversification without direct R&D risk. The outlook hinges on its ability to acquire high-quality royalty streams and manage costs effectively. Success will depend on partnering with innovators in high-demand therapeutic areas and maintaining disciplined capital allocation to balance growth and shareholder returns.

Sources

10-K filings, company 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