$9.46
-2.2%eXoZymes, Inc. operates as a synthetic biochemical company in the United States. The company develops SimplePath, a platform that produces chemicals, including pharmaceuticals, fuels, materials, food additives, and novel compounds. Its platform also comprises one or more module which consist of one or more enzymes that work together to perform a defined biocatalytic conversion. The company was founded in 2014 and is headquartered in Monrovia, California.
Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation
Base year metrics used for projections
Forecast period and terminal assumptions
Calculation flow from present value to intrinsic value per share
Operating Cash Flow - Maintenance CapEx = Owner Earnings
| Metric | Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | Year 8 | Year 9 | Year 10 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | -$8.1M | -$10.2M | -$12.7M | -$15.9M | -$19.9M | -$24.9M | -$31.1M | -$38.9M | -$48.6M | -$60.8M |
| Maintenance CapEx | -$42.5K | -$53.1K | -$66.5K | -$83.1K | -$103.9K | -$130.0K | -$162.5K | -$203.2K | -$254.1K | -$317.8K |
| Owner Earnings | -$8.2M | -$10.2M | -$12.8M | -$16.0M | -$20.0M | -$25.0M | -$31.3M | -$39.1M | -$48.9M | -$61.1M |
| Discount Factor | 0.926 | 0.857 | 0.794 | 0.735 | 0.681 | 0.630 | 0.583 | 0.540 | 0.500 | 0.463 |
| Present Value | -$7.6M | -$8.8M | -$10.1M | -$11.7M | -$13.6M | -$15.8M | -$18.2M | -$21.1M | -$24.5M | -$28.3M |
Continue your EXOZ research with focused valuation guides.
Snapshot
Start with context, operating signals, and key market metrics.
Value Model
Stress test fair value across bear, base, and bull assumptions.
Statements
Validate revenue quality, margins, and balance sheet durability.
Earnings Call
Read management commentary and compare it with reported outcomes.
Dividends
Check payout sustainability and long-term distribution behavior.
Analyst Expectations
Review consensus spread and where estimate risk is concentrated.