Pyxis Oncology, Inc.

Pyxis Oncology, Inc.

PYXSยทNASDAQ

$1.70

+0.30%
HealthcareBiotechnology

Pyxis Oncology, Inc., a preclinical stage biopharmaceutical company, engages in the development of therapies to treat cancers. Its immune-oncology product candidates include PYX-106, an investigational fully human immunoglobulin G1 isotype siglec-15 targeting antibody for the treatment of thyroid cancer, head and neck squamous cell carcinoma, non-small cell lung cancer (NSCLC), and other solid tumors; and PYX-102, an investigational immune-therapeutic for treatment of solid tumors. The company's antibody drug conjugate (ADC) product candidates comprise of PYX-201, an investigational novel ADC to treat NSCLC, breast cancer, and other solid tumors; PYX-202, an investigational novel ADC for treatment of SCLC, soft tissue sarcoma, and other solid tumors; and PYX-203, an investigational ADC for the treatment of acute myeloid leukemia and myeloid dysplastic syndrome. The company was incorporated in 2018 and is headquartered in Cambridge, Massachusetts.

At a Glance

Live Snapshot
Market Cap$107.70M
EPS-1.2800
P/E Ratio-1.33
Earnings Date08/13/2026
Pyxis Oncology, Inc.

Pyxis Oncology, Inc. Fair Value Envelope

PYXS ยท NASDAQ

Our analysis suggests that PYXS has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $1.7, this represents a potential HIDDEN relative to our calculated worth for Pyxis Oncology, Inc..

Intrinsic Value
Current Price: $1.7

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-$270.2M
+ Cash & Equivalents$15.4M
Firm Value-$254.8M
- Debt$18.7M
Equity Value-$273.5M
/ Shares Outstanding62,018,135B
DCF Value-$4
OVERVALUED BY 359%

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
-$57.4M
-$51.8M
-$46.8M
-$42.3M
-$38.2M
-$34.5M
-$31.2M
-$28.1M
-$25.4M
-$23.0M
Maintenance CapEx
-$1.6K
-$1.5K
-$1.3K
-$1.2K
-$1.1K
-$978
-$883
-$798
-$720
-$651
Owner Earnings
-$57.4M
-$51.8M
-$46.8M
-$42.3M
-$38.2M
-$34.5M
-$31.2M
-$28.1M
-$25.4M
-$23.0M
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
-$53.1M
-$44.4M
-$37.2M
-$31.1M
-$26.0M
-$21.7M
-$18.2M
-$15.2M
-$12.7M
-$10.6M
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.