investorscraft@gmail.com

Intrinsic ValuePersonalis, Inc. (PSNL)

Previous Close$9.37
Intrinsic Value
Upside potential
Previous Close
$9.37

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

Personalis, Inc. operates in the precision medicine and genomics sector, specializing in advanced cancer detection and immunotherapy solutions. The company's core revenue model is driven by its NeXT Platform, which offers comprehensive genomic profiling for oncology research and clinical applications. Personalis serves biopharmaceutical clients, academic institutions, and government agencies, positioning itself as a leader in next-generation sequencing (NGS) and tumor profiling. The company differentiates itself through its ability to analyze both tumor and immune system data, providing deeper insights for personalized cancer therapies. Its market position is bolstered by collaborations with leading healthcare and research organizations, though it faces competition from larger genomic firms such as Illumina and Foundation Medicine. Personalis focuses on expanding its clinical and biopharma partnerships to drive adoption of its platform in precision oncology.

Revenue Profitability And Efficiency

In FY 2024, Personalis reported revenue of $84.6 million, reflecting its focus on genomic services and biopharma collaborations. However, the company posted a net loss of $81.3 million, with diluted EPS of -$1.37, indicating ongoing investment in R&D and commercialization. Operating cash flow was negative $45.2 million, while capital expenditures were modest at $1.6 million, suggesting disciplined spending despite growth initiatives.

Earnings Power And Capital Efficiency

Personalis's earnings power remains constrained by high operating costs relative to revenue, typical of a growth-stage biotech firm. The company's capital efficiency is under pressure due to significant R&D and commercialization expenses, though its cash position provides runway for continued investment. The lack of profitability underscores the need for scaling revenue streams and improving margins through platform adoption.

Balance Sheet And Financial Health

Personalis maintains a solid liquidity position with $91.4 million in cash and equivalents, providing a buffer against operational losses. Total debt stands at $44.2 million, resulting in a manageable leverage profile. The balance sheet reflects a growth-oriented strategy, with sufficient resources to fund near-term initiatives but requiring careful monitoring of cash burn.

Growth Trends And Dividend Policy

Growth trends are tied to adoption of its NeXT Platform in oncology research and clinical markets. The company does not pay dividends, reinvesting all cash flows into R&D and commercial expansion. Future revenue growth will depend on securing additional biopharma partnerships and expanding its clinical testing footprint.

Valuation And Market Expectations

The market values Personalis based on its potential in precision oncology, though profitability remains distant. Investors likely focus on long-term adoption metrics and partnership announcements rather than near-term earnings. The stock's performance will hinge on clinical validation and commercial traction for its genomic solutions.

Strategic Advantages And Outlook

Personalis benefits from its differentiated NGS platform and focus on immuno-oncology, a high-growth segment. Strategic collaborations with biopharma firms enhance its credibility and revenue potential. The outlook depends on executing its commercialization strategy while managing cash burn. Success in penetrating clinical markets could position the company for sustainable growth.

Sources

10-K filing, company investor relations

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