investorscraft@gmail.com

Intrinsic ValueInvitae Corporation (0JDB.L)

Previous Close£0.00
Intrinsic Value
Upside potential
Previous Close
£0.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Invitae Corporation operates in the medical genetics sector, providing comprehensive genetic testing services across hereditary cancer, cardiology, neurology, and rare diseases. The company integrates genetic data into mainstream healthcare, serving patients, providers, and biopharma partners. Its revenue model hinges on diagnostic testing, digital health solutions, and data services, positioning it as a key player in precision medicine. Despite competition from established labs and emerging startups, Invitae differentiates itself through a broad test menu and scalable technology platform. The company’s focus on accessibility and data-driven insights aligns with growing demand for personalized medicine, though its market position is challenged by high cash burn and competitive pricing pressures. Invitae’s partnerships with biopharma firms and healthcare systems enhance its ecosystem but require sustained investment to maintain relevance in a rapidly evolving industry.

Revenue Profitability And Efficiency

In 2022, Invitae reported revenue of $516.3 million, reflecting its expanding test volume but overshadowed by a net loss of $3.11 billion. The company’s operating cash flow was negative $493 million, with capital expenditures of $53.3 million, indicating significant ongoing investments in growth. High operating costs and aggressive expansion have strained profitability, with diluted EPS at -$13.18, underscoring inefficiencies in scaling its business model.

Earnings Power And Capital Efficiency

Invitae’s earnings power remains constrained by substantial operating losses and high R&D expenses. The company’s capital efficiency is weak, as evidenced by negative cash flows and a reliance on debt financing. While its genetic testing services generate revenue, the current cost structure and competitive pricing limit margin improvement, raising questions about sustainable profitability without further capital infusion.

Balance Sheet And Financial Health

Invitae’s balance sheet shows $257.5 million in cash against $1.75 billion in total debt, highlighting liquidity risks. The high debt load, coupled with persistent cash burn, pressures financial flexibility. Without near-term profitability or additional funding, the company may face challenges in meeting obligations, though its asset-light model provides some operational leverage.

Growth Trends And Dividend Policy

Invitae’s growth is driven by increased test adoption and biopharma collaborations, but losses persist. The company does not pay dividends, reinvesting all cash flows into expansion. While top-line growth is evident, achieving scale and cost containment will be critical to transitioning toward positive free cash flow in the long term.

Valuation And Market Expectations

With a market cap of $114.6 million, Invitae trades at a fraction of its revenue, reflecting skepticism about its path to profitability. The high beta of 1.444 indicates volatility, aligning with investor concerns over its financial sustainability. Market expectations remain cautious, pending evidence of operational turnaround or strategic restructuring.

Strategic Advantages And Outlook

Invitae’s strengths lie in its comprehensive test portfolio and partnerships, but execution risks loom large. The outlook hinges on cost management, debt restructuring, and achieving economies of scale. Success in these areas could position the company as a leader in genetic diagnostics, though near-term challenges persist.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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