Xencor, Inc. (XNCR) DCF Valuation

Xencor, Inc. (XNCR) DCF Valuation
  • ✓ Fully Editable: Tailor To Your Needs In Excel Or Sheets
  • ✓ Professional Design: Trusted, Industry-Standard Templates
  • ✓ Pre-Built For Quick And Efficient Use
  • ✓ No Expertise Is Needed; Easy To Follow

Xencor, Inc. (XNCR) 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:

Discover the true value of Xencor, Inc. (XNCR) with our professional-grade DCF Calculator! Adjust key assumptions, explore various scenarios, and examine how changes affect Xencor, Inc. (XNCR) valuation – all within a single Excel template.


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 156.7 122.7 275.1 164.6 168.3 185.3 204.1 224.7 247.4 272.4
Revenue Growth, % 0 -21.7 124.23 -40.18 2.28 10.1 10.1 10.1 10.1 10.1
EBITDA 18.1 -71.0 51.3 -72.2 -125.9 -54.2 -59.7 -65.7 -72.4 -79.7
EBITDA, % 11.56 -57.87 18.63 -43.85 -74.77 -29.26 -29.26 -29.26 -29.26 -29.26
Depreciation 4.3 5.8 7.5 8.8 11.5 8.3 9.1 10.0 11.1 12.2
Depreciation, % 2.74 4.72 2.72 5.35 6.83 4.47 4.47 4.47 4.47 4.47
EBIT 13.8 -76.8 43.8 -81.0 -137.4 -62.5 -68.8 -75.8 -83.4 -91.9
EBIT, % 8.82 -62.59 15.91 -49.19 -81.6 -33.73 -33.73 -33.73 -33.73 -33.73
Total Cash 529.8 603.0 334.1 623.1 593.7 185.3 204.1 224.7 247.4 272.4
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 21.6 23.9 66.4 29.0 11.3
Account Receivables, % 13.77 19.51 24.13 17.62 6.71
Inventories .0 .0 -36.9 .0 .0 -5.0 -5.5 -6.0 -6.6 -7.3
Inventories, % 0.000000638 0 -13.4 0.000000608 0 -2.68 -2.68 -2.68 -2.68 -2.68
Accounts Payable 10.2 9.0 14.0 10.1 13.9 12.3 13.6 15.0 16.5 18.1
Accounts Payable, % 6.5 7.3 5.09 6.13 8.27 6.66 6.66 6.66 6.66 6.66
Capital Expenditure -11.0 -13.8 -16.0 -43.4 -21.3 -23.4 -25.7 -28.3 -31.2 -34.4
Capital Expenditure, % -7.04 -11.22 -5.81 -26.37 -12.62 -12.61 -12.61 -12.61 -12.61 -12.61
Tax Rate, % -4.69 -4.69 -4.69 -4.69 -4.69 -4.69 -4.69 -4.69 -4.69 -4.69
EBITAT 13.7 -70.4 43.8 -82.0 -143.8 -61.3 -67.5 -74.3 -81.9 -90.1
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -4.5 -82.0 34.7 -120.0 -132.0 -92.0 -85.5 -94.1 -103.6 -114.1
WACC, % 7.38 7.36 7.38 7.38 7.38 7.38 7.38 7.38 7.38 7.38
PV UFCF
SUM PV UFCF -393.7
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -116
Terminal Value -2,164
Present Terminal Value -1,516
Enterprise Value -1,910
Net Debt 30
Equity Value -1,940
Diluted Shares Outstanding, MM 61
Equity Value Per Share -32.06

What You Will Get

  • Pre-Filled Financial Model: Xencor's actual data allows for accurate DCF valuation.
  • Full Forecast Control: Modify revenue growth, profit margins, WACC, and other essential drivers.
  • Instant Calculations: Automatic updates provide real-time results as you make adjustments.
  • Investor-Ready Template: A polished Excel file crafted for high-quality valuation purposes.
  • Customizable and Reusable: Designed for versatility, enabling repeated use for in-depth forecasts.

Key Features

  • Pre-Loaded Data: Xencor, Inc.'s historical financial statements and pre-filled forecasts.
  • Fully Adjustable Inputs: Modify WACC, tax rates, revenue growth, and EBITDA margins as needed.
  • Instant Results: Observe Xencor, Inc.'s intrinsic value recalculating in real time.
  • Clear Visual Outputs: Dashboard charts present valuation results and essential metrics.
  • Built for Accuracy: A professional tool designed for analysts, investors, and finance professionals.

How It Works

  • Step 1: Download the prebuilt Excel template featuring Xencor, Inc. (XNCR) data.
  • Step 2: Navigate through the pre-filled sheets to grasp the essential metrics.
  • Step 3: Adjust forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
  • Step 4: Instantly see the recalculated results, including Xencor, Inc. (XNCR)'s intrinsic value.
  • Step 5: Make well-informed investment decisions or create reports based on the outputs.

Why Choose This Calculator for Xencor, Inc. (XNCR)?

  • Designed for Experts: A sophisticated tool utilized by financial analysts, CFOs, and consultants.
  • Accurate Financials: Xencor's historical and projected financial data preloaded for precision.
  • Flexible Scenario Analysis: Effortlessly test various forecasts and assumptions.
  • Comprehensive Outputs: Automatically computes intrinsic value, NPV, and essential metrics.
  • User-Friendly: Step-by-step guidance to navigate through the calculations.

Who Should Use This Product?

  • Investors: Evaluate Xencor, Inc.'s (XNCR) market performance before making investment decisions.
  • CFOs and Financial Analysts: Optimize valuation methodologies and assess financial forecasts for Xencor, Inc. (XNCR).
  • Startup Founders: Discover how biotech companies like Xencor, Inc. (XNCR) are valued in the market.
  • Consultants: Provide detailed valuation analyses and reports for clients interested in Xencor, Inc. (XNCR).
  • Students and Educators: Utilize case studies from Xencor, Inc. (XNCR) to teach and practice valuation strategies.

What the Template Contains

  • Pre-Filled Data: Includes Xencor, Inc.'s historical financials and forecasts.
  • Discounted Cash Flow Model: Editable DCF valuation model with automatic calculations.
  • Weighted Average Cost of Capital (WACC): A dedicated sheet for calculating WACC based on custom inputs.
  • Key Financial Ratios: Analyze Xencor, Inc.'s profitability, efficiency, and leverage.
  • Customizable Inputs: Edit revenue growth, margins, and tax rates with ease.
  • Clear Dashboard: Charts and tables summarizing key valuation results.

No products were found matching.