Nurix Therapeutics, Inc.

Nurix Therapeutics, Inc.

NRIXยทNASDAQ

$15.48

-5.4%
HealthcareBiotechnology

Nurix Therapeutics, Inc., a biopharmaceutical company, focuses on the discovery, development, and commercialization of small molecule therapies for the treatment of cancer and immune disorders. The company develops NX-2127, an orally available Bruton's tyrosine kinase (BTK) degrader for the treatment of relapsed or refractory B-cell malignancies; NX-5948, an orally bioavailable BTK degrader for the treatment of relapsed or refractory B-cell malignancies and autoimmune diseases; and NX-1607, an orally available Casitas B-lineage lymphoma proto-oncogene-B (CBL-B) inhibitor for immuno-oncology indications. It also develops NX-0255, a CBL-B inhibitor for ex vivo use to enhance adoptive T-cell therapy; and DeTIL-0255 that is in the Phase 1 clinical trial for the treatment of gynecologic cancers, including ovarian, endometrial, and cervical cancer. The company has a strategic collaboration agreement with Gilead Sciences, Inc. for cancer and other challenging diseases patients; and Sanofi S.A. The company was formerly known as Nurix Inc. and changed its name to Nurix Therapeutics, Inc. in October 2018. The company was incorporated in 2009 and is headquartered in San Francisco, California.

At a Glance

Live Snapshot
Market Cap$1.34B
EPS-3.0500
P/E Ratio-5.08
Earnings Date07/08/2026
Nurix Therapeutics, Inc.

Nurix Therapeutics, Inc. Fair Value Envelope

NRIX ยท NASDAQ

Our analysis suggests that NRIX has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $15.48, this represents a potential HIDDEN relative to our calculated worth for Nurix Therapeutics, Inc..

Intrinsic Value
Current Price: $15.48

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-$262.7M
+ Cash & Equivalents$247.0M
Firm Value-$15.7M
- Debt$55.7M
Equity Value-$71.4M
/ Shares Outstanding76,878,628B
DCF Value-$1
OVERVALUED BY 106%

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
-$137.5M
-$75.8M
-$41.8M
-$23.0M
-$12.7M
-$7.0M
-$3.9M
-$2.1M
-$1.2M
-$646.3K
Maintenance CapEx
-$1.5M
-$850.9K
-$469.1K
-$258.6K
-$142.5K
-$78.6K
-$43.3K
-$23.9K
-$13.2K
-$7.3K
Owner Earnings
-$139.1M
-$76.7M
-$42.3M
-$23.3M
-$12.8M
-$7.1M
-$3.9M
-$2.2M
-$1.2M
-$653.5K
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
-$128.8M
-$65.7M
-$33.5M
-$17.1M
-$8.7M
-$4.5M
-$2.3M
-$1.2M
-$593.1K
-$302.7K
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.