investorscraft@gmail.com

Intrinsic Value of CareDx, Inc (CDNA)

Previous Close$20.13
Intrinsic Value
Upside potential
Previous Close
$20.13

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

CareDx, Inc operates in the precision diagnostics sector, specializing in transplant patient monitoring through advanced molecular testing solutions. The company’s core revenue model is driven by its proprietary AlloSure and AlloMap tests, which utilize next-generation sequencing and gene expression profiling to detect organ rejection non-invasively. CareDx serves a niche but critical segment of the healthcare market, positioning itself as a leader in transplant surveillance with a focus on improving patient outcomes and reducing costly invasive procedures. The company’s competitive edge lies in its clinically validated technology, strong relationships with transplant centers, and a growing database of genomic insights. As the demand for personalized medicine rises, CareDx is well-placed to capitalize on the expanding market for transplant diagnostics, though it faces competition from larger diagnostic firms and evolving regulatory landscapes.

Revenue Profitability And Efficiency

CareDx reported revenue of $333.8 million for FY 2024, reflecting its ability to monetize its diagnostic offerings effectively. The company achieved a net income of $52.5 million, with diluted EPS of $0.93, indicating improved profitability. Operating cash flow stood at $38.0 million, suggesting efficient cash generation from core operations, while capital expenditures were negligible, highlighting a capital-light business model.

Earnings Power And Capital Efficiency

The company’s earnings power is underscored by its ability to convert revenue into net income, with a net margin of approximately 15.7%. CareDx’s capital efficiency is evident in its minimal capital expenditures, allowing it to reinvest cash flows into growth initiatives or balance sheet strengthening. The absence of significant debt further enhances its ability to allocate capital flexibly.

Balance Sheet And Financial Health

CareDx maintains a solid financial position, with $114.7 million in cash and equivalents and total debt of $28.4 million, resulting in a healthy net cash position. The low leverage ratio and strong liquidity provide ample flexibility to navigate market uncertainties or pursue strategic investments. The balance sheet reflects prudent financial management and a focus on sustainable growth.

Growth Trends And Dividend Policy

CareDx has demonstrated revenue growth, driven by increased adoption of its diagnostic tests and expansion into new markets. The company does not currently pay dividends, opting instead to reinvest earnings into research, development, and commercialization efforts. This aligns with its growth-oriented strategy and the capital needs of a rapidly evolving diagnostics landscape.

Valuation And Market Expectations

The market likely values CareDx based on its growth potential in the transplant diagnostics space, with investors pricing in expectations for continued adoption of its proprietary tests. The company’s profitability and cash flow generation may support higher valuations if sustained, though competitive and regulatory risks remain key considerations for investors.

Strategic Advantages And Outlook

CareDx’s strategic advantages include its specialized focus on transplant diagnostics, clinically validated technology, and strong provider relationships. The outlook is positive, with growth opportunities in international markets and potential new test launches. However, the company must navigate regulatory hurdles and competitive pressures to maintain its leadership position and deliver long-term shareholder value.

Sources

Company filings, investor presentations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount