Company Valuation: Myriad Genetics, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 2,204 1,176 1,697 1,248 573.3 425 - -
Change - -46.65% 44.34% -26.46% -54.07% -25.86% - -
Enterprise Value (EV) 1,864 1,061 1,595 1,185 543.6 425 425 425
Change - -43.09% 50.32% -25.67% -54.14% -21.81% 0% 0%
P/E -78.9x -10.4x -6.02x -9.72x -1.56x -5.92x -8.49x -9.28x
PBR 2.28x 1.33x 2.2x 1.79x 1.56x - - -
PEG - -0x -0x 0.2x -0x 0.1x 0.3x 1.09x
Capitalization / Revenue 3.19x 1.73x 2.25x 1.49x 0.7x 0.49x 0.46x 0.44x
EV / Revenue 0x 0x 0x 0x 0x 0.49x 0.46x 0.44x
EV / EBITDA 0x -0x -0x 0x 0x 11.6x 8.75x -
EV / EBIT 0x -0x -0x 0x 0x 37x 15x 8.03x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -0.35 -1.39 -3.18 -1.41 -3.95 -0.76 -0.53 -0.485
Distribution rate - - - - - - - -
Net sales 1 690.6 678.4 753.2 837.6 824.5 863.6 915.8 970.1
EBITDA 1 71.9 -21 -6.3 40.4 38.9 36.67 48.57 -
EBIT 1 9.1 -32.8 -25.5 21.8 15.1 11.48 28.31 52.9
Net income 1 -27.2 -112 -263.3 -127.3 -365.9 -71.48 -50.98 -47.29
Net Debt -339.8 -114.9 -102.4 -62.8 -29.7 - - -
Reference price 2 27.600 14.510 19.140 13.710 6.150 4.500 4.500 4.500
Nbr of stocks (in thousands) 79,855 81,034 88,669 91,035 93,214 94,448 - -
Announcement Date 2/24/22 2/28/23 2/27/24 2/24/25 2/23/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-5.97x - - -.--% 429M
-45.43x13.69x-100.63x-.--% 17.47B
16.34x1.87x7.6x1.6% 9.33B
25.97x4.44x12.5x - 6.76B
182.38x4.77x30.65x-.--% 5.22B
17.96x6.16x13.93x3.22% 4.88B
-42.71x6.4x-53.76x-.--% 4.41B
19.19x3.36x10.45x2.03% 3.95B
15.3x - - 4.19% 2.57B
Average 20.34x 5.81x -11.32x 1.38% 6.12B
Weighted average by Cap. 9.06x 7.36x -30.19x 1.02%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. MYGN Stock
  4. Valuation Myriad Genetics, Inc.
-40%: Exceptional extension
d
:
:
SEIZE THE OFFER!