investorscraft@gmail.com

Intrinsic ValueVeracyte, Inc. (VCYT)

Previous Close$38.08
Intrinsic Value
Upside potential
Previous Close
$38.08

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

Veracyte, Inc. operates in the precision diagnostics sector, specializing in genomic tests that provide actionable insights for cancer and other diseases. The company leverages advanced genomic technologies, including next-generation sequencing and machine learning, to deliver high-value diagnostic solutions. Its core revenue model is driven by test sales, biopharmaceutical collaborations, and international expansion, positioning it as a key player in the growing molecular diagnostics market. Veracyte differentiates itself through clinically validated tests that reduce unnecessary procedures, improving patient outcomes while lowering healthcare costs. The company has established a strong foothold in urologic, lung, and thyroid cancers, with a pipeline targeting broader oncology and fibrosis applications. Its global partnerships and scalable platform enhance its competitive edge in a rapidly evolving industry.

Revenue Profitability And Efficiency

Veracyte reported revenue of $445.8 million for FY 2024, reflecting steady growth in its diagnostic test volume and biopharma services. Net income stood at $24.1 million, with diluted EPS of $0.30, indicating improved profitability. Operating cash flow was robust at $75.1 million, supported by efficient working capital management. Capital expenditures of $11.3 million suggest disciplined investment in growth initiatives.

Earnings Power And Capital Efficiency

The company’s earnings power is underscored by its ability to scale high-margin genomic tests while maintaining operational leverage. Free cash flow generation, at $63.8 million after capital expenditures, highlights capital efficiency. Veracyte’s focus on innovation and commercialization drives recurring revenue streams, enhancing long-term earnings stability.

Balance Sheet And Financial Health

Veracyte maintains a solid balance sheet with $239.1 million in cash and equivalents, providing liquidity for strategic initiatives. Total debt of $50.7 million is manageable, with a net cash position supporting financial flexibility. The absence of dividends allows reinvestment in R&D and market expansion, aligning with growth objectives.

Growth Trends And Dividend Policy

Revenue growth is driven by test adoption and international expansion, with no dividend policy in place. Veracyte prioritizes reinvestment in product development and commercialization to capture market share. The company’s pipeline and partnerships position it well for sustained top-line growth in precision diagnostics.

Valuation And Market Expectations

The market values Veracyte’s growth potential in genomic diagnostics, with its EPS of $0.30 reflecting profitability scalability. Investors likely anticipate further penetration in oncology and fibrosis markets, supported by clinical validation and reimbursement tailwinds.

Strategic Advantages And Outlook

Veracyte’s proprietary genomic platforms and strong clinical data provide a competitive moat. The outlook is positive, with expansion into new indications and geographies expected to drive long-term value. Strategic collaborations and operational execution remain key to sustaining momentum.

Sources

Company filings (10-K), investor presentations

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