investorscraft@gmail.com

Intrinsic ValueExact Sciences Corporation (EXAS)

Previous Close$102.34
Intrinsic Value
Upside potential
Previous Close
$102.34

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

Exact Sciences Corporation operates in the molecular diagnostics industry, specializing in non-invasive cancer detection technologies. The company’s core revenue model is driven by its flagship product, Cologuard, a stool-based DNA test for colorectal cancer screening, alongside its expanding portfolio of multi-cancer early detection (MCED) tests. Exact Sciences leverages a combination of direct sales, partnerships with healthcare providers, and insurance reimbursements to monetize its diagnostic solutions. The company competes in a rapidly evolving sector where innovation and clinical validation are critical to maintaining market share. Its strategic focus on early cancer detection positions it favorably within the growing precision medicine landscape, though it faces competition from established diagnostic firms and emerging biotech players. By investing heavily in R&D and commercialization, Exact Sciences aims to solidify its leadership in liquid biopsy and genomic testing, targeting both domestic and international markets for expansion.

Revenue Profitability And Efficiency

Exact Sciences reported revenue of $2.76 billion for FY 2024, reflecting strong demand for its diagnostic solutions. However, the company posted a net loss of $1.03 billion, with diluted EPS of -$5.59, underscoring ongoing investments in growth and commercialization. Operating cash flow was positive at $210.5 million, while capital expenditures totaled $136 million, indicating disciplined but necessary spending to scale operations.

Earnings Power And Capital Efficiency

The company’s negative earnings highlight its growth-stage profile, with significant resources allocated to R&D and market penetration. While revenue growth is robust, profitability remains constrained by high operating costs. Capital efficiency is moderated by the capital-intensive nature of diagnostic development, though positive operating cash flow suggests improving cash generation capabilities as the business matures.

Balance Sheet And Financial Health

Exact Sciences holds $600.9 million in cash and equivalents, providing liquidity to fund operations. Total debt stands at $2.75 billion, reflecting leverage taken to support expansion. The balance sheet indicates a need for careful debt management, but the company’s revenue trajectory and cash flow generation offer a pathway to deleveraging over time.

Growth Trends And Dividend Policy

Exact Sciences is focused on top-line growth, driven by increased adoption of Cologuard and the development of new tests. The company does not pay dividends, reinvesting all cash flows into growth initiatives. Long-term trends in cancer screening demand and technological advancements position the company for sustained expansion, albeit with ongoing investment requirements.

Valuation And Market Expectations

The market values Exact Sciences based on its growth potential in the cancer diagnostics space, with investors weighing its revenue momentum against persistent losses. Valuation metrics likely reflect optimism about its pipeline and market opportunity, though profitability remains a key hurdle to justify current pricing.

Strategic Advantages And Outlook

Exact Sciences benefits from first-mover advantage in non-invasive cancer screening and a robust clinical data portfolio. The outlook hinges on successful pipeline execution, reimbursement agreements, and scaling its commercial infrastructure. Risks include competition and regulatory hurdles, but the company’s focus on innovation and market expansion provides a foundation for long-term success.

Sources

Company filings (10-K), 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