investorscraft@gmail.com

Intrinsic ValueMyriad Genetics, Inc. (0K3W.L)

Previous Close£5.48
Intrinsic Value
Upside potential
Previous Close
£5.48

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

Myriad Genetics, Inc. operates in the precision medicine and genetic testing sector, specializing in oncology, women's health, and mental health diagnostics. The company generates revenue primarily through its portfolio of molecular diagnostic tests, including MyRisk Hereditary Cancer Test, BRACAnalysis CDx, and GeneSight Psychotropic Test, which cater to both clinical and consumer markets. Its strategic collaborations with Illumina and Intermountain Precision Genomics enhance its capabilities in germline and somatic tumor testing, positioning it as a key player in personalized healthcare solutions. Myriad Genetics leverages its proprietary technology and extensive clinical data to deliver actionable insights, aiding in early disease detection and tailored treatment plans. The company competes in a rapidly evolving industry where demand for genetic testing is driven by advancements in genomics and increasing adoption of precision medicine. Despite facing competition from larger diagnostic firms and emerging startups, Myriad maintains a niche presence through its specialized tests and established reimbursement pathways. Its focus on high-growth areas like hereditary cancer risk assessment and mental health pharmacogenomics underscores its market differentiation.

Revenue Profitability And Efficiency

In FY 2023, Myriad Genetics reported revenue of $753.2 million, reflecting its core diagnostic testing business. 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, highlighting inefficiencies in cash generation relative to its growth investments.

Earnings Power And Capital Efficiency

Myriad's earnings power remains constrained by high operating costs and R&D expenditures, as evidenced by its negative net income. The company's capital efficiency is further strained by significant cash burn, with limited near-term prospects for positive free cash flow. Its reliance on innovation and partnerships to drive future revenue growth adds uncertainty to its capital allocation strategy.

Balance Sheet And Financial Health

Myriad Genetics ended FY 2023 with $132.1 million in cash and equivalents, against total debt of $152.1 million, indicating a leveraged balance sheet. The negative operating cash flow and substantial net losses raise concerns about liquidity, though its market capitalization of $362.7 million provides some equity cushion. The absence of dividends aligns with its focus on reinvesting in growth initiatives.

Growth Trends And Dividend Policy

Myriad's growth is tied to expanding its test portfolio and penetrating international markets, though recent financials show limited top-line momentum. The company does not pay dividends, prioritizing R&D and commercialization efforts. While demand for genetic testing is rising, competitive pressures and reimbursement challenges could temper near-term growth prospects.

Valuation And Market Expectations

With a market cap of $362.7 million and a beta of 2.016, Myriad Genetics is viewed as a high-risk, high-reward investment. The market appears to discount its current losses in anticipation of future growth in precision medicine, though execution risks remain significant. Valuation metrics are skewed by negative earnings, making traditional multiples less informative.

Strategic Advantages And Outlook

Myriad's strengths lie in its specialized test offerings and collaborations, which could drive long-term adoption in precision medicine. However, its financial health and competitive positioning require careful monitoring. The outlook hinges on achieving profitability and scaling its tests efficiently, amid evolving regulatory and market dynamics in genetic diagnostics.

Sources

Company filings, market data

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