Legend Biotech Corporation

Legend Biotech Corporation

LEGNยทNASDAQ

$35.98

+3.1%
HealthcareBiotechnology

Legend Biotech Corporation, a clinical-stage biopharmaceutical company, through its subsidiaries, engages in the discovery and development of novel cell therapies for oncology and other indications in the United States, China, and internationally. Its lead product candidate, LCAR- B38M, is a chimeric antigen receptor for the treatment of multiple myeloma (MM), as well as a comparison of the treatment with standard triplet therapy in revlimid-refractory multiple myeloma. The company also has a portfolio of earlier-stage autologous product candidates, which are in Phase I clinical trials for the treatment of gastric cancer and T cell lymphoma. In addition, it is developing CAR-T product candidates targeting CD20/CD22/CD19 for the treatment of non-hodgkins lymphoma, diffuse large B-cell lymphoma, and acute lymphoblastic leukemia. Further, the company has product candidates in early preclinical and clinical development for the treatment of solid tumors as well as infectious diseases. It has collaboration and license agreement with Janssen Biotech, Inc. for the development and commercialization of ciltacabtagene autoleucel. Legend Biotech Corporation was founded in 2014 and is based in Somerset, New Jersey. Legend Biotech Corporation is a subsidiary of Genscript Biotech Corporation.

At a Glance

Live Snapshot
Market Cap$6.65B
EPS-1.6000
P/E Ratio-22.49
Earnings Date08/10/2026
Legend Biotech Corporation

Legend Biotech Corporation Fair Value Envelope

LEGN ยท NASDAQ

Our analysis suggests that LEGN has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $35.98, this represents a potential HIDDEN relative to our calculated worth for Legend Biotech Corporation.

Intrinsic Value
Current Price: $35.98

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value-$567.3M
+ Cash & Equivalents$901.9M
Firm Value$334.6M
- Debt$413.7M
Equity Value-$79.1M
/ Shares Outstanding92,008,602B
DCF Value-$1
OVERVALUED BY 102%

Owner Earnings Projections

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
-$94.2M
-$88.3M
-$82.7M
-$77.6M
-$72.7M
-$68.1M
-$63.9M
-$59.9M
-$56.1M
-$52.6M
Maintenance CapEx
-$12.7M
-$11.9M
-$11.1M
-$10.4M
-$9.8M
-$9.2M
-$8.6M
-$8.1M
-$7.6M
-$7.1M
Owner Earnings
-$106.8M
-$100.1M
-$93.9M
-$88.0M
-$82.5M
-$77.3M
-$72.5M
-$67.9M
-$63.7M
-$59.7M
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
-$98.9M
-$85.9M
-$74.5M
-$64.7M
-$56.1M
-$48.7M
-$42.3M
-$36.7M
-$31.9M
-$27.6M
Terminal Value represents 0.0% of Enterprise Value
Negative Owner Earnings
This company generates negative free cash flow. Consider adjusting maintenance CapEx percentage or check the financial data.