Intrinsic Value

The intrinsic value of one XE9 stock under the Base Case scenario is 10.48 EUR. Compared to the current market price of 12.5 EUR, Xencor Inc is Overvalued by 16%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

XE9 Intrinsic Value
10.48 EUR
Overvaluation 16%
Intrinsic Value
Price
Base Case Scenario

Valuation History
Xencor Inc

What is Valuation History?
Ask AI Assistant
What other research platforms think about XE9?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is XE9 valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Xencor Inc.

Explain Valuation
Compare XE9 to

Fundamental Analysis

Company Overview
Loading...
Business Segments
Loading...
Economic Moat
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about XNCR?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Xencor Inc

Current Assets 518.4m
Cash & Short-Term Investments 471m
Receivables 21.8m
Other Current Assets 25.6m
Non-Current Assets 350.4m
Long-Term Investments 247.2m
PP&E 93m
Intangibles 9.5m
Other Non-Current Assets 786k
Current Liabilities 86.5m
Accounts Payable 9.1m
Accrued Liabilities 32m
Other Current Liabilities 45.4m
Non-Current Liabilities 157m
Long-Term Debt 87.8m
Other Non-Current Liabilities 69.2m
Efficiency

Free Cash Flow Analysis
Xencor Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Xencor Inc

Revenue
167.4m USD
Operating Expenses
-287.2m USD
Operating Income
-119.8m USD
Other Expenses
-18.9m USD
Net Income
-138.7m USD
Fundamental Scores

XE9 Profitability Score
Profitability Due Diligence

Xencor Inc's profitability score is 14/100. The higher the profitability score, the more profitable the company is.

Low 3Y Average Gross Margin
Declining Net Margin
Low Gross Margin
Declining ROIC
14/100
Profitability
Score

Xencor Inc's profitability score is 14/100. The higher the profitability score, the more profitable the company is.

XE9 Solvency Score
Solvency Due Diligence

Xencor Inc's solvency score is 67/100. The higher the solvency score, the more solvent the company is.

Short-Term Solvency
Negative Net Debt
Low D/E
Long-Term Solvency
67/100
Solvency
Score

Xencor Inc's solvency score is 67/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

XE9 Price Targets Summary
Xencor Inc

Wall Street analysts forecast XE9 stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for XE9 is 23.53 EUR with a low forecast of 14.02 EUR and a high forecast of 36.01 EUR.

Lowest
Price Target
14.02 EUR
12% Upside
Average
Price Target
23.53 EUR
88% Upside
Highest
Price Target
36.01 EUR
188% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Xencor Inc
does not pay dividends
Shareholder Yield

Current shareholder yield for XNCR is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
No dividends
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y

Ownership

XNCR Insider Trading
Buy and sell transactions by insiders

What is the Intrinsic Value of one XE9 stock?

The intrinsic value of one XE9 stock under the Base Case scenario is 10.48 EUR.

Is XE9 stock undervalued or overvalued?

Compared to the current market price of 12.5 EUR, Xencor Inc is Overvalued by 16%.

Back to Top