investorscraft@gmail.com

Intrinsic ValueMyriad Genetics, Inc. (MYD.DE)

Previous Close26.72
Intrinsic Value
Upside potential
Previous Close
26.72

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

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 proprietary molecular diagnostic tests, including hereditary cancer risk assessments (MyRisk), companion diagnostics (BRACAnalysis CDx, MyChoice CDx), and prognostic tests for prostate and breast cancer (Prolaris, EndoPredict). Its non-invasive prenatal screening (Prequel) and mental health pharmacogenomic testing (GeneSight) further diversify its portfolio. Myriad competes in a rapidly evolving industry where demand for personalized medicine and reimbursement policies significantly influence growth. The company maintains a strong position in hereditary cancer testing but faces competition from larger diagnostic firms and emerging liquid biopsy technologies. Strategic collaborations, such as its partnership with Illumina and Intermountain Precision Genomics, enhance its capabilities in germline and somatic tumor testing. However, reliance on a few key products and regulatory hurdles in international markets present ongoing challenges.

Revenue Profitability And Efficiency

In FY 2022, Myriad reported revenue of €678.4 million, reflecting its established presence in genetic testing. However, net income stood at -€112 million, with diluted EPS of -€1.39, indicating persistent profitability challenges. Operating cash flow was negative at -€106.3 million, exacerbated by capital expenditures of -€45.3 million, underscoring inefficiencies in converting revenue to cash. The company’s cost structure and reimbursement dynamics remain critical to improving margins.

Earnings Power And Capital Efficiency

Myriad’s negative earnings and cash flow highlight operational headwinds, including high R&D and commercialization costs for its tests. Capital efficiency is strained, with limited free cash flow generation. The absence of dividends aligns with its reinvestment-focused strategy, though sustained losses may pressure long-term sustainability unless revenue scalability improves.

Balance Sheet And Financial Health

Myriad’s balance sheet shows €56.9 million in cash against €145 million in total debt, raising liquidity concerns given its cash burn. The lack of dividend payouts preserves capital but underscores financial fragility. Equity markets remain a likely funding source, given its €2.15 billion market cap and high beta (1.958), reflecting volatility tied to growth expectations.

Growth Trends And Dividend Policy

Revenue trends hinge on adoption of new tests and expansion into mental health and prenatal markets. No dividends are paid, as the company prioritizes growth investments. However, stagnant top-line growth and persistent losses suggest a need for strategic pivots to unlock scalability in its niche segments.

Valuation And Market Expectations

At a market cap of €2.15 billion, Myriad trades at a premium to revenue, signaling investor optimism around precision medicine. However, negative earnings and cash flows temper valuation support. The high beta indicates sensitivity to sector sentiment and regulatory developments.

Strategic Advantages And Outlook

Myriad’s IP portfolio and diagnostic expertise provide a competitive edge, but execution risks remain. Partnerships and product diversification could offset reimbursement pressures. The outlook depends on achieving profitability and scaling high-margin tests, though macroeconomic and regulatory uncertainties persist.

Sources

Company filings, Bloomberg

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