Omeros Corporation

Omeros Corporation

OMERยทNASDAQ

$10.16

-0.97%
HealthcareBiotechnology

Omeros Corporation, a commercial-stage biopharmaceutical company, discovers, develops, and commercializes small-molecule and protein therapeutics, and orphan indications targeting inflammation, complement-mediated diseases, cancers related to dysfunction of the immune system, and addictive and compulsive disorders. The company's clinical programs include Narsoplimab (OMS721/MASP-2) that has completed pivotal studies for hematopoietic stem-cell transplant-associated thrombotic microangiopathy (HSCT-TMA); that is in Phase III clinical trial for immunoglobulin A nephropathy (IgAN) and atypical hemolytic uremic syndrome (aHUS); and Phase II clinical trial to treat COVID-19. Its clinical programs also consist of PPAR? (OMS405) that is in Phase II to treat opioid and nicotine addiction; PDE7 (OMS527), which is in Phase I trial for treating addiction and compulsive disorders, and movement disorders; and MASP-3 (OMS906) that is in Phase I trial for paroxysmal nocturnal hemoglobinuria (PNH) and other alternative pathway disorders. The company's preclinical programs comprise MASP-2-small-molecule inhibitors used for the treatment of aHUS, IgAN, HSCT-TMA, and age-related macular degeneration; longer-acting second generation antibody targeting MASP-2; and MASP-3-small-molecule inhibitors to treat PNH and other alternative pathway disorders. Its preclinical programs also include GPR174 Inhibitors and Chimeric Antigen Receptor (CAR) T-Cell and Adoptive T-Cell Therapies for various cancers; and G protein-coupled receptor targets for treating immunologic, immuno-oncologic, metabolic, CNS, cardiovascular, musculoskeletal, and other disorders. The company was incorporated in 1994 and is headquartered in Seattle, Washington.

At a Glance

Live Snapshot
Market Cap$735.33M
EPS-0.0527
P/E Ratio-192.79
Earnings Date08/13/2026
Omeros Corporation

Omeros Corporation Fair Value Envelope

OMER ยท NASDAQ

Our analysis suggests that OMER has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $10.16, this represents a potential HIDDEN relative to our calculated worth for Omeros Corporation.

Intrinsic Value
Current Price: $10.16

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-$2.4B
+ Cash & Equivalents$9.7M
Firm Value-$2.4B
- Debt$239.1M
Equity Value-$2.6B
/ Shares Outstanding68,055,826B
DCF Value-$39
OVERVALUED BY 482%

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
-$141.7M
-$172.9M
-$210.9M
-$257.4M
-$314.1M
-$383.3M
-$467.7M
-$570.7M
-$696.3M
-$849.7M
Maintenance CapEx
-$15.9K
-$19.4K
-$23.6K
-$28.8K
-$35.2K
-$42.9K
-$52.4K
-$63.9K
-$78.0K
-$95.1K
Owner Earnings
-$141.7M
-$172.9M
-$211.0M
-$257.4M
-$314.1M
-$383.3M
-$467.7M
-$570.7M
-$696.4M
-$849.8M
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
-$131.2M
-$148.2M
-$167.5M
-$189.2M
-$213.8M
-$241.5M
-$272.9M
-$308.3M
-$348.4M
-$393.6M
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.