XOMA Corporation (XOMA) DCF Valuation

XOMA Corporation (XOMA) DCF Valuation
  • ✓ Completamente Editable: Adáptelo A Sus Necesidades En Excel O Sheets
  • ✓ Diseño Profesional: Plantillas Confiables Y Estándares De La Industria
  • ✓ Predeterminadas Para Un Uso Rápido Y Eficiente
  • ✓ No Se Necesita Experiencia; Fáciles De Seguir

XOMA Corporation (XOMA) Bundle

DCF model
Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

Explore XOMA Corporation's (XOMA) financial outlook with our user-friendly DCF Calculator! Enter your projections for growth, margins, and expenses to calculate XOMA's intrinsic value and inform your investment decisions.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2019		 AY2
2020		 AY3
2021		 AY4
2022		 AY5
2023		 FY1
2024		 FY2
2025		 FY3
2026		 FY4
2027		 FY5
2028
Revenue 18.4 29.4 38.2 6.0 4.8 4.6 4.4 4.2 4.1 3.9
Revenue Growth, % 0 59.96 29.86 -84.21 -21.06 -3.86 -3.86 -3.86 -3.86 -3.86
EBITDA 1.9 13.8 16.5 -16.8 -39.4 -.9 -.9 -.8 -.8 -.8
EBITDA, % 10.08 47.01 43.28 -279.49 -827.28 -19.93 -19.93 -19.93 -19.93 -19.93
Depreciation 1.9 .2 .2 .3 .9 .3 .3 .3 .3 .3
Depreciation, % 10.42 0.58533 0.43763 4.55 18.92 6.98 6.98 6.98 6.98 6.98
EBIT -.1 13.6 16.4 -17.1 -40.3 -1.0 -1.0 -.9 -.9 -.9
EBIT, % -0.34296 46.42 42.85 -284.04 -846.2 -22.22 -22.22 -22.22 -22.22 -22.22
Total Cash 56.7 84.2 94.1 58.2 153.5 4.6 4.4 4.2 4.1 3.9
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 2.9 1.8 .2 2.4 15.2
Account Receivables, % 15.97 6.09 0.54769 39.27 319.86
Inventories .0 1.6 2.0 .0 .0 .1 .1 .1 .1 .1
Inventories, % 0.000005443658 5.48 5.37 0.000016592003 0 2.17 2.17 2.17 2.17 2.17
Accounts Payable .6 .5 1.1 .5 .7 .3 .3 .3 .2 .2
Accounts Payable, % 3.34 1.55 2.81 8.69 13.72 6.02 6.02 6.02 6.02 6.02
Capital Expenditure -19.3 -1.2 -26.5 -23.2 .0 -2.5 -2.4 -2.3 -2.2 -2.1
Capital Expenditure, % -105.06 -4.11 -69.44 -385.71 -0.35729 -54.78 -54.78 -54.78 -54.78 -54.78
Tax Rate, % 0 0 0 0 0 0 0 0 0 0
EBITAT -.2 15.4 16.3 -17.1 -40.3 -1.0 -1.0 -.9 -.9 -.9
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -19.9 13.7 -8.3 -40.7 -52.1 10.1 -3.0 -2.9 -2.8 -2.7
WACC, % 7.46 7.46 7.45 7.46 7.46 7.46 7.46 7.46 7.46 7.46
PV UFCF
SUM PV UFCF .4
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -3
Terminal Value -50
Present Terminal Value -35
Enterprise Value -35
Net Debt -29
Equity Value -6
Diluted Shares Outstanding, MM 11
Equity Value Per Share -0.51

What You Will Receive

  • Pre-Loaded Financial Model: XOMA Corporation’s actual data provides accurate DCF valuation.
  • Comprehensive Forecast Control: Modify revenue growth, profit margins, WACC, and other essential parameters.
  • Real-Time Calculations: Automatic updates ensure immediate visibility of results as adjustments are made.
  • Professional-Grade Template: A polished Excel file crafted for high-quality valuation presentations.
  • Flexible and Reusable: Designed for adaptability, allowing for repeated utilization for in-depth forecasts.

Key Features

  • Comprehensive DCF Calculator: Features detailed unlevered and levered DCF valuation models tailored for XOMA Corporation (XOMA).
  • WACC Calculator: Pre-configured Weighted Average Cost of Capital sheet with adjustable inputs specific to XOMA.
  • Customizable Forecast Assumptions: Adjust growth rates, capital expenditures, and discount rates to fit XOMA's financial strategy.
  • Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios for XOMA Corporation (XOMA).
  • Visual Dashboard and Charts: Graphical representations summarize essential valuation metrics for straightforward analysis of XOMA.

How It Works

  • 1. Access the Template: Download and open the Excel file containing XOMA Corporation’s preloaded data.
  • 2. Adjust Key Inputs: Modify essential parameters such as growth rates, WACC, and capital expenditures.
  • 3. Analyze Results Immediately: The DCF model automatically computes intrinsic value and NPV in real-time.
  • 4. Explore Different Scenarios: Evaluate various forecasts to assess different valuation possibilities.
  • 5. Present with Assurance: Deliver professional valuation insights to enhance your decision-making process.

Why Choose XOMA Corporation (XOMA)?

  • Innovative Solutions: Cutting-edge technology and research drive our advancements.
  • Proven Track Record: Our history of successful projects demonstrates our expertise.
  • Collaborative Approach: We work closely with partners to achieve shared goals.
  • Commitment to Quality: Rigorous standards ensure the highest level of service and products.
  • Expert Team: Our professionals are dedicated to providing exceptional support and insights.

Who Should Use This Product?

  • Professional Investors: Develop comprehensive and accurate valuation models for assessing XOMA Corporation (XOMA) investments.
  • Corporate Finance Teams: Evaluate valuation scenarios to inform strategic decisions within the organization.
  • Consultants and Advisors: Deliver precise valuation insights for clients interested in XOMA Corporation (XOMA).
  • Students and Educators: Utilize real market data to enhance learning and practice in financial modeling.
  • Biotech Enthusiasts: Gain insights into how biotech firms like XOMA Corporation (XOMA) are valued in the financial landscape.

What the Template Contains

  • Historical Data: Includes XOMA Corporation’s past financials and baseline forecasts.
  • DCF and Levered DCF Models: Detailed templates to calculate XOMA’s intrinsic value.
  • WACC Sheet: Pre-built calculations for Weighted Average Cost of Capital.
  • Editable Inputs: Modify key drivers like growth rates, EBITDA %, and CAPEX assumptions.
  • Quarterly and Annual Statements: A complete breakdown of XOMA Corporation’s financials.
  • Interactive Dashboard: Visualize valuation results and projections dynamically.

No products were found matching.