investorscraft@gmail.com

Intrinsic ValueGuardant Health, Inc. (GH)

Previous Close$114.04
Intrinsic Value
Upside potential
Previous Close
$114.04

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

Guardant Health, Inc. operates in the precision oncology sector, specializing in non-invasive cancer diagnostics through liquid biopsy technology. The company’s core revenue model is driven by its proprietary blood tests, such as Guardant360 and GuardantOMNI, which enable early detection, treatment selection, and monitoring for cancer patients. These tests are positioned as alternatives to traditional tissue biopsies, offering faster turnaround times and reduced invasiveness, appealing to both clinicians and patients. Guardant Health has established itself as a leader in the liquid biopsy market, competing with established diagnostic firms and emerging biotech players. Its partnerships with pharmaceutical companies for companion diagnostics further solidify its market presence. The company’s focus on innovation and regulatory approvals, such as FDA clearances, enhances its credibility and adoption in oncology care. Guardant Health’s growth is underpinned by the increasing demand for personalized medicine and the global expansion of its testing capabilities.

Revenue Profitability And Efficiency

Guardant Health reported revenue of $739 million for FY 2024, reflecting growth in its diagnostic testing services. However, the company remains unprofitable, with a net loss of $436 million and diluted EPS of -$3.56. Operating cash flow was negative at $240 million, while capital expenditures totaled $35 million, indicating ongoing investments in technology and infrastructure. The financials highlight the company’s growth phase, prioritizing scale over near-term profitability.

Earnings Power And Capital Efficiency

The company’s negative earnings and cash flow underscore its heavy R&D and commercialization expenditures. Guardant Health’s capital efficiency is constrained by its high operating losses, though its revenue growth suggests potential for future margin improvement. The lack of profitability reflects its strategic focus on expanding market share and advancing its diagnostic portfolio in a competitive landscape.

Balance Sheet And Financial Health

Guardant Health holds $526 million in cash and equivalents, providing liquidity amid its cash burn. However, total debt of $1.34 billion raises concerns about leverage, particularly given its negative cash flow. The balance sheet indicates a need for careful capital management to sustain operations and fund growth initiatives without excessive dilution or additional borrowing.

Growth Trends And Dividend Policy

Revenue growth is driven by increased adoption of liquid biopsy tests, but profitability remains elusive. The company does not pay dividends, reinvesting all cash flows into R&D and commercial expansion. Future growth hinges on broader test adoption, regulatory milestones, and potential reimbursement agreements, which could improve margins over time.

Valuation And Market Expectations

The market values Guardant Health based on its growth potential in the precision oncology space, rather than current profitability. Investors likely anticipate future revenue scaling and eventual margin expansion, though execution risks remain high given the competitive and regulatory challenges in the diagnostics industry.

Strategic Advantages And Outlook

Guardant Health’s proprietary technology and first-mover advantage in liquid biopsies provide a competitive edge. The outlook depends on its ability to secure regulatory approvals, expand reimbursement, and penetrate global markets. Success in these areas could position the company for long-term leadership in cancer diagnostics, though near-term financial pressures persist.

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