What is the intrinsic value of XOMA?
As of 2025-12-18, the Intrinsic Value of XOMA Corp (XOMA) is
35.40 USD. This XOMA valuation is based on the model Peter Lynch Fair Value.
With the current market price of 25.83 USD, the upside of XOMA Corp is
37.03%.
Is XOMA undervalued or overvalued?
Based on its market price of 25.83 USD and our intrinsic valuation, XOMA Corp (XOMA) is undervalued by 37.03%.
35.40 USD
Intrinsic Value
XOMA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(163.31) - (73.64) |
(99.88) |
-486.7% |
| DCF (Growth 10y) |
(122.86) - (276.56) |
(168.06) |
-750.7% |
| DCF (EBITDA 5y) |
(41.90) - (46.60) |
(1,234.50) |
-123450.0% |
| DCF (EBITDA 10y) |
(75.52) - (90.08) |
(1,234.50) |
-123450.0% |
| Fair Value |
35.40 - 35.40 |
35.40 |
37.03% |
| P/E |
25.46 - 30.78 |
25.77 |
-0.2% |
| EV/EBITDA |
12.32 - 36.70 |
19.20 |
-25.7% |
| EPV |
(16.66) - (20.81) |
(18.74) |
-172.5% |
| DDM - Stable |
14.12 - 111.53 |
62.83 |
143.2% |
| DDM - Multi |
(45.65) - (279.66) |
(78.43) |
-403.6% |
XOMA Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
394.81 |
| Beta |
1.38 |
| Outstanding shares (mil) |
15.29 |
| Enterprise Value (mil) |
458.35 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.08% |
| Cost of Debt |
15.65% |
| WACC |
9.75% |