investorscraft@gmail.com

Intrinsic Value of Myriad Genetics, Inc. (MYGN)

Previous Close$5.22
Intrinsic Value
Upside potential
Previous Close
$5.22

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Myriad Genetics, Inc. operates in the precision medicine sector, specializing in genetic testing and molecular diagnostics. The company’s core revenue model is driven by its proprietary tests, such as MyRisk Hereditary Cancer, MyChoice CDx, and Prenatal Foresight, which cater to oncology, women’s health, and mental health markets. Myriad leverages its expertise in genomics to provide actionable insights, positioning itself as a leader in personalized healthcare solutions. The company serves healthcare providers, payers, and patients, with a focus on improving clinical outcomes through advanced diagnostic tools. Myriad competes in a rapidly evolving industry marked by technological advancements and increasing demand for genetic testing. Its market position is reinforced by its extensive test menu, proprietary algorithms, and collaborations with research institutions. However, the sector faces regulatory scrutiny and reimbursement challenges, which Myriad navigates through strategic partnerships and continuous innovation.

Revenue Profitability And Efficiency

In FY 2023, Myriad Genetics reported revenue of $753.2 million, reflecting its ability to generate substantial top-line growth despite competitive pressures. However, the company posted a net loss of $263.3 million, with diluted EPS of -$3.18, indicating ongoing profitability challenges. Operating cash flow was negative at $110.9 million, exacerbated by capital expenditures of $73.3 million, underscoring inefficiencies in cash generation relative to investments.

Earnings Power And Capital Efficiency

Myriad’s earnings power remains constrained, as evidenced by its negative net income and operating cash flow. The company’s capital efficiency is under scrutiny, with significant expenditures not yet translating into profitability. The diluted EPS of -$3.18 highlights the need for improved operational leverage and cost management to enhance shareholder value.

Balance Sheet And Financial Health

Myriad’s balance sheet shows $132.1 million in cash and equivalents, providing some liquidity, but total debt of $152.1 million raises concerns about leverage. The negative operating cash flow and net income suggest financial health risks, particularly if the company cannot stabilize its cash burn or secure additional funding.

Growth Trends And Dividend Policy

Myriad has not paid dividends, aligning with its focus on reinvesting in growth initiatives. Revenue trends indicate potential in genetic testing demand, but profitability remains elusive. The company’s growth strategy hinges on expanding its test portfolio and penetrating new markets, though execution risks persist.

Valuation And Market Expectations

The market appears cautious about Myriad’s valuation, given its persistent losses and cash flow challenges. Investors likely await signs of sustainable profitability or strategic breakthroughs to justify higher multiples. The company’s ability to monetize its diagnostic innovations will be critical in meeting market expectations.

Strategic Advantages And Outlook

Myriad’s strategic advantages include its proprietary genetic tests and established relationships with healthcare providers. However, the outlook is mixed, as the company must address profitability and cash flow issues while capitalizing on growing demand for precision medicine. Success will depend on operational execution, regulatory navigation, and continued innovation in a competitive landscape.

Sources

10-K filing for FY 2023

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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