EN DE

Exelixis Inc (EXEL) Fair Value & Analysis

Healthcare · US · Market cap $14.0B · ISIN US30161Q1040

What is Exelixis Inc really worth?

EI Exelixis Inc logo Exelixis Inc EXEL · US
Price$59.13
Fair Value$51.43
Upside−13.0%
Quality94/100

A strong business, but trading 15% above our fair value of $51.43.

Watch Exelixis Inc for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card. Watch for free

Strengths

Healthy Growth (revenue 5y +18.6 %/yr)
Highly profitable · 35.1% net margin
Low debt · generates free cash flow
Ranks above peers (10/14)
Wide moat 93/100

Risks

!The models disagree: range $38.88 to $139.86
!Weak on valuation: 16 out of 100
Evidence: High Range $38.88 – $139.86

Fair value as of: Aug 31, 2026

From 24 valuation models · updated 5 days ago

Share price +5.6% over the past month.

What runs behind every stock

69 individual criteria per stock, every one traceable See the method →

What matters now

  • The model range is unusually wide ($38.88 to $139.86). The outcome hinges heavily on assumptions, so read the point estimate with caution.
  • The price sits in the lower half of our model range, the side with the larger margin of safety.
  • The data supports the verdict: every model runs on fully documented inputs.

Price vs Fair Value (5 years)

$59.13 $14.96 Fair Value $51.43 Jun 2021 Sep 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 31, 2026.

How to read this chart

60‑month range $14.96 – $59.13 · fair‑value band $38.88 – $139.86 · the $59.13 price screens above the $51.43 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). 1 fiscal year is left out: there the valuation rested on only a fraction of the usual models. Dashed = 300-day average. As of Aug 31, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Exelixis Inc (EXEL) currently trades at $59.13, while our model-based Fair Value estimate is $51.43, implying the stock looks roughly 15.0% overvalued today. The Quality Score stands at 94/100 (high quality), in the Healthcare sector. Bull case: the Growth Earnings group reads highest at a median of $107.58 per share, and 14 of the 24 models we run sit above the $59.13 price. Bear case: the Asset-Based group reads lowest at $5.76, and 10 of the 24 models stay below the price. Evidence for this calculation is high.

Over the trailing twelve months, Exelixis Inc generated revenue of $2.4B at a net margin of 35.1%. Revenue grew 10.0% year over year. It earns a return on equity of 41.0%. The balance sheet holds a net cash position of $309M. Fundamentals as of Aug 31, 2026

Our scenario range runs from $38.88 (bear case) to $139.86 (bull case); at $59.13, the current price sits within that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades near its 52-week high and 75% above its 52-week low, currently above its 200-day average. For context, the median of 10 Healthcare peers we cover trades at −59% fair-value upside, at −13%, EXEL screens cheaper than that median.

Fair Value models

This estimate rests on fiscal year 2025 figures, and about 8 months have passed since. In that time the company retained roughly $2.05 per share, which is 4.0 % of the fair value. The fair value deliberately does not add this in: the models value reported figures, not a projection.

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted, family-balanced blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small. Every input is real reported data, nothing guessed.

Model Bear Bear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull Bull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. Evidence
Highest evidence
FCF DCF $58.41 $90.83 $194.09 75
EPV $28.91 $33.41 $37.36 74
Growth DCF $55.05 $100.79 $193.24 74
All 24 models by family
DCF Models
FCF DCF $58.41 $90.83 $194.09 75
Owner Earnings $50.07 $111.54 $240.61 70
5Y Revenue Exit $33.03 $51.82 $90.82 70
5Y EBITDA Exit $45.78 $77.60 $139.93 72
5Y P/E Exit $56.15 $122.73 $213.41 67
10Y Revenue Exit $40.08 $76.50 $96.76 67
10Y EBITDA Exit $50.26 $103.95 $195.73 65
10Y P/E Exit $57.82 $126.26 $238.62 60
Earnings-Based
Graham-Dodd $21.17 $147.64 $207.20 63
Lynch FV $58.71 $83.88 $109.04 61
PEG = 1.0 $58.71 $83.88 $109.04 57
EPV $28.91 $33.41 $37.36 74
Multiples
P/E Multiple $51.37 $68.49 $85.62 63
P/S Multiple $24.23 $32.31 $40.38 58
P/B Multiple $29.02 $38.69 $48.37 55
EV/EBIT $46.11 $60.86 $75.61 66
EV/EBITDA $39.52 $52.07 $64.62 67
EV/Revenue $21.26 $29.56 $37.87 54
Asset-Based
NCAV (Graham) $4.30 $5.76 $8.60 54
Growth DCF
Growth DCF $55.05 $100.79 $193.24 74
Rev-Margin DCF $33.71 $59.08 $107.62 69
Economic Profit
Residual Income $23.49 $33.90 $354.21 64
ROIC Compounder $35.71 $50.26 $70.00 71
Growth Earnings
Growth-Adj P/E $75.31 $107.58 $139.86 67

Widest divergence: Growth Earnings ($107.58) versus Asset-Based ($5.76). Highest evidence: FCF DCF (75).

Notify me when EXEL reaches fair value

Put EXEL on your watchlist. We get in touch as soon as price and fair value meet or the trend turns.

Set up alert →

Free, no payment details. Unsubscribe anytime in one click.

Key figures & financial health

P/E ratio 19.6
P/S ratio 6.63 P/E × margin
EPS (TTM) $3.01 price ÷ EPS = P/E 19.6
Net margin 33.7% FY2025
Return on equity 41.0% TTM
Return on assets (EBIT) 14.9% avg 5y
More key figures
Profitability
Operating margin 41.2% TTM
Growth
Revenue (TTM) $2.4B TTM
Revenue growth (YoY) +10.0% 3y avg +12.9%
EPS growth (YoY) +43.6%
Balance sheet & cash flow
Free cash flow $844M FY2025
Net cash $309M FY2025

Figures from reported company fundamentals · as of Aug 31, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 94/100

Of which business quality 90 · Market factors (momentum, volatility) 86

Profitability 92
Margins and returns on capital today
Quality Growth 76
Are margins and returns improving?
Cashflow 86
Earnings quality: real cash, not paper profit
Fin. Strength 91
Balance sheet, leverage, solvency risk
Investment 100
Disciplined investing over empire-building
Low Volatility 75
Calm price path (market factor)
Momentum 84
Price trend over the last 3–12 months (market factor)
52W Momentum 100
Distance to the 52-week high (market factor)
Net Issuance 100
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

All values are scores from 0 to 100 (100 = best against fixed, research-based bands), not percentages. The three market factors (momentum, 52-week proximity, low volatility) are displayed but carry zero weight in the headline number: market sentiment is not a business property.

About the company

Exelixis, Inc., an oncology company, focuses on the discovery, development, and commercialization of new medicines for difficult-to-treat cancers in the United States.

Full company description

Exelixis, Inc., an oncology company, focuses on the discovery, development, and commercialization of new medicines for difficult-to-treat cancers in the United States. The company offers CABOMETYX tablets for the treatment of patients with advanced renal cell carcinoma who received prior anti-angiogenic therapy; and COMETRIQ capsules for the treatment of progressive and metastatic medullary thyroid cancer. Its CABOMETYX and COMETRIQ are derived from cabozantinib, an inhibitor of multiple tyrosine kinases, including MET, AXL, RET, and VEGF receptors. The company also offers COTELLIC, an inhibitor of MEK as a combination regimen to treat specific forms of advanced melanoma; and MINNEBRO, an oral non-steroidal selective blocker of the mineralocorticoid receptor for the treatment of hypertension in Japan. It develops zanzalintinib, a novel, potent oral inhibitor of kinases, including the TAM kinases, MET, and VEGF receptors; XL309, a small molecule inhibitor of USP1, a synthetic lethal target in the context of BRCA-mutated tumors; XB010, an antibody-drug conjugates (ADC) consisting of a MMAE payload conjugated to a monoclonal antibody targeting the tumor antigen 5T4; XB628, a first-in-class bispecific antibody that targets programmed cell death ligand 1and natural killer cell receptor group 2A; and XB371, a next-generation tissue factor targeting ADC with a topoisomerase inhibitor payload. It has research collaborations and license agreements with Ipsen Pharma SAS; Takeda Pharmaceutical Company Ltd.; F. Hoffmann-La Roche Ltd.; Catalent, Inc.; Iconic Therapeutics, Inc.; Adagene Inc.; Invenra, Inc.; Genentech, Inc.; Bristol-Myers Squibb Company; and Daiichi Sankyo Company, Limited, as well as business development activities and other collaborations. The company was formerly known as Exelixis Pharmaceuticals, Inc. and changed its name to Exelixis, Inc. in February 2000. Exelixis, Inc. was incorporated in 1994 and is headquartered in Alameda, California.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Exelixis Inc reported revenue of $2.3B in FY2025 versus $1.4B in FY2021, a compound +12.8%/yr. Reported net income was $783M in FY2025, compounding +35.7%/yr from FY2021.

Growth Quality 100/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
$2.3B
Latest YoY
+7.0%
Avg. revenue growth/yr (3Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+12.9%
Avg. revenue growth/yr (5Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+18.6%
Avg. revenue growth/yr (27Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+29.3%
Value creation/yr (5Y) Earnings growth per share (CAGR 5 years, adjusted) plus dividend yield: value created per share and year.
+32.8% (32.8 + 0.0)
Revenue +12.8%/yr
FY21 $1.4B
FY22 $1.6B
FY23 $1.8B
FY24 $2.2B
FY25 $2.3B
Net income +35.7%/yr
FY21 $231M
FY22 $182M
FY23 $208M
FY24 $521M
FY25 $783M

EXEL screens 15% overvalued. Compare with Vertex Pharmaceuticals Incorporated →

Share or link this analysis
𝕏 Post WhatsApp LinkedIn Reddit
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "Exelixis Inc Fair Value". https://www.fairvalue-calculator.com/stock/EXEL

Recent news

External third-party headlines (Yahoo Finance, Reuters and others), not an editorial selection.

Peer Group

Biotechnology · 622 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 94 · Top 25%
Fair Value upside −13% · Above median
Return on equity (TTM) 41% · Top 25%
Return on assets 22% · Top 25%
Net margin (TTM) 35% · Top 25%
Operating margin (TTM) 41% · Top 25%
Revenue growth 10% · Above median
Debt / equity 0.01× · Lower than median

Valuation Multiples vs Biotechnology median · lower = cheaper

P/E (TTM) 19.6× · Cheaper than median
P/B 6.46× · Pricier than 75% of peers
P/S (TTM) 5.88× · Pricier than median
P/FCF 16.5× · Pricier than 75% of peers
EV/EBITDA 13.7× · Cheaper than median
PEG 2.27× · Pricier than 75% of peers

Strength profile in five axes (Snowflake)

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUEFUTUREPASTHEALTHDIVIDEND
This stock
VALUEFUTUREPASTHEALTHDIVIDEND
Sector peers
VALUE16 · sector 0
FUTURE50 · sector 0
PAST100 · sector 0
HEALTH100 · sector 98
DIVIDEND0 · sector 26

Insider activity: 30/100

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

Similar stocks

10 more Biotechnology stocks, each showing price versus our Fair Value estimate (as of Aug 31, 2026).

Stock Price Fair Value vs Fair Value
Vertex Pharmaceuticals Incorporated VRTX $547.55 $278.78 −49%
Regeneron Pharmaceuticals, Inc REGN $807.71 $594.40 −26%
argenx SE ARGX €877.60 €292.84 −67%
Samsung Biologics Co 207940 1,518,000 KRW 1,055,793 KRW −30%
CSL Limited CSL A$174.50 A$141.68 −19%
Alnylam Pharmaceuticals, Inc ALNY $228.61 $51.70 −77%
Royalty Pharma plc RPRX $60.58 $24.22 −60%
Celltrion, Inc 068270 190,700 KRW 74,519 KRW −61%
BeOne Medicines AG ONC $362.51 $111.35 −69%
BioNTech SE BNTX $111.40 $45.66 −59%

Compare Exelixis Inc with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Healthcare stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Try a ready-made strategy

Pick a strategy and jump into the live analysis with that exact screen applied.

🥇 Backtested Best 🏆 Big Names ⭐ Top Rated 💎 Quality on Sale 🚀 Profitable Growth 🧊 Quality Compounders 💵 Dividend Stars 📈 Strong Momentum 📉 Fallen Angels ⚖️ Deeply Undervalued 🔍 Small-Cap Gems 🏰 Moat at a Fair Price 💼 Insider Buying 🎩 Buffett-Style Quality 📚 Peter Lynch GARP 🧮 Greenblatt Magic Formula 🛡️ Graham Defensive

Discover tools

Stock screener Filter by region, size and sector Compare tool Two stocks side by side Extrinsic Value Calculator (Options) Splits an option premium into intrinsic and extrinsic (time) value. Peter Lynch Fair Value Formula & Calculator Apply Peter Lynch's fair value formula in seconds: fair P/E ≈ earnings growth (+ dividend) - free, with formula and example.

Frequently asked questions

Is Exelixis Inc (EXEL) overvalued or undervalued?
As of Aug 31, 2026, our model estimates a fair value of $51.43 versus a price of $59.13, about −13% upside (overvalued).
What is the fair value of EXEL?
Our model-based fair value for Exelixis Inc is $51.43 (as of Aug 31, 2026), built from audited fundamentals. The current price: $59.13.
What is the quality score of EXEL?
Exelixis Inc has a Quality Score of 94/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of Exelixis Inc (EXEL)?
Exelixis Inc reported trailing-twelve-month revenue of about $2.4B (latest available figure, as of Aug 31, 2026).
What is the net profit margin of EXEL?
The net profit margin of Exelixis Inc is about 35.1%, meaning it keeps roughly 35.1% of revenue as net income. Based on the latest reported figures.
Free · no account needed

Watch Exelixis Inc in the live analysis

One click puts Exelixis Inc on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.

Watch for free →

Zero risk: nothing is ever charged. Your watchlist is yours, with or without an account.