investorscraft@gmail.com

Intrinsic ValueXOMA Corporation (XOMAP)

Previous Close$26.00
Intrinsic Value
Upside potential
Previous Close
$26.00

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 innovative therapies. The company focuses on late-stage clinical and commercial biopharmaceutical assets, leveraging its expertise to monetize intellectual property. XOMA’s model is asset-light, avoiding R&D costs while benefiting from revenue streams tied to drug commercialization. It holds a niche position in the biotech sector, partnering with developers to share in the upside of FDA-approved and high-potential therapies. The firm’s diversified portfolio spans multiple therapeutic areas, reducing dependency on any single product. Its market positioning is unique, as it provides liquidity to biotech innovators while offering investors exposure to biopharmaceutical royalties without direct operational risks.

Revenue Profitability And Efficiency

XOMA reported revenue of $28.5 million for FY 2024, reflecting its royalty-based income streams. 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 its asset-light model. The firm’s efficiency metrics are constrained by its reliance on royalty timing and portfolio performance.

Earnings Power And Capital Efficiency

XOMA’s earnings power is tied to the performance of its royalty assets, which currently generate insufficient cash flow to cover operating expenses. The negative operating cash flow highlights challenges in achieving sustainable profitability. Capital efficiency is limited by the unpredictable nature of royalty payments, though the absence of significant capex preserves liquidity. The firm’s ability to scale depends on acquiring high-yield royalty assets.

Balance Sheet And Financial Health

XOMA maintains a strong liquidity position with $101.7 million in cash and equivalents, providing a buffer against operational losses. Total debt stands at $119.2 million, resulting in a net debt position. The balance sheet reflects a conservative approach, with no major liabilities beyond debt. Financial health is stable in the near term, but sustained losses could pressure liquidity over time.

Growth Trends And Dividend Policy

Growth is contingent on expanding the royalty portfolio, with no organic revenue drivers. The company paid a dividend of $2.16 per share, likely funded by cash reserves rather than operating income. Dividend sustainability is questionable given negative earnings. Future trends depend on strategic acquisitions and the success of underlying therapies in its royalty agreements.

Valuation And Market Expectations

XOMA’s valuation is driven by its royalty portfolio and cash position, rather than earnings. The market likely prices in potential upside from future royalty streams, but skepticism persists due to consistent losses. Investors may view the stock as a speculative play on biotech commercialization, with limited near-term catalysts.

Strategic Advantages And Outlook

XOMA’s key advantage lies in its royalty aggregation model, offering diversified exposure to biotech innovations. The outlook hinges on its ability to acquire high-value royalties and manage costs. Challenges include reliance on partner success and cash burn. Strategic acquisitions and portfolio optimization will be critical to achieving profitability and sustaining dividends.

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