XOMA - NASDAQ

XOMA Royalty Corp.

XOMA Royalty Corp.

XOMAยทNASDAQ

$41.92

+0.55%
HealthcareBiotechnology

XOMA Royalty Corp. operates as a biotechnology royalty aggregator in Europe, the United States, and the Asia Pacific. The company engages in helping biotech companies for enhancing human health. It acquires the potential future economics associated with pre-commercial therapeutic candidates that have been licensed to pharmaceutical or biotechnology companies. The company focuses on early to mid-stage clinical assets primarily in Phase 1 and 2 with commercial sales potential that are licensed to partners. It has a portfolio with approximately 70 assets. XOMA Corporation was incorporated in 1981 and is headquartered in Emeryville, California.

StatementsValue Model

At a Glance

Live Snapshot
Market Cap$525.72M
EPS1.5300
P/E Ratio27.40
Earnings Date07/30/2026
XOMA Royalty Corp.

XOMA Royalty Corp. Fair Value Envelope

XOMA ยท NASDAQ

Our analysis suggests that XOMA has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $41.92, this represents a potential HIDDEN relative to our calculated worth for XOMA Royalty Corp..

HIDDEN
Intrinsic Value
Current Price: $41.92

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$26.1B
+ Cash & Equivalents$82.9M
Firm Value$26.2B
- Debt$131.6M
Equity Value$26.1B
/ Shares Outstanding11,888,918B
DCF Value$2.2K
UNDERVALUED BY 5128%

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
$5.7M
$11.5M
$23.0M
$45.9M
$91.9M
$183.7M
$367.5M
$735.0M
$1.5B
$2.9B
Maintenance CapEx
-$0
-$0
-$0
-$0
-$0
-$0
-$0
-$0
-$0
-$0
Owner Earnings
$5.7M
$11.5M
$23.0M
$45.9M
$91.9M
$183.7M
$367.5M
$735.0M
$1.5B
$2.9B
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$5.3M
$9.8M
$18.2M
$33.8M
$62.5M
$115.8M
$214.4M
$397.1M
$735.3M
$1.4B
Terminal Value represents 88.7% of Enterprise Value

Related Guides

Blog Categories

Continue your XOMA research with focused valuation guides.

DCF Modeling

Improve assumptions for intrinsic value accuracy.

Forecasting

Calibrate growth paths and terminal value behavior.

WACC

Refine discount-rate logic for valuation quality.

Cost of Capital

Match risk profile to expected return assumptions.

Research Paths

Pick your next lens
1

Snapshot

Start with context, operating signals, and key market metrics.

2

Value Model

Stress test fair value across bear, base, and bull assumptions.

3

Statements

Validate revenue quality, margins, and balance sheet durability.

4

Earnings Call

Read management commentary and compare it with reported outcomes.

5

Dividends

Check payout sustainability and long-term distribution behavior.

6

Analyst Expectations

Review consensus spread and where estimate risk is concentrated.