Castle Biosciences, Inc.

Castle Biosciences, Inc.

CSTLยทNASDAQ

$19.71

+3.4%
HealthcareMedical - Diagnostics & Research

Castle Biosciences, Inc., a commercial-stage diagnostics company, focuses to provide diagnostic and prognostic testing services for dermatological cancers. Its lead product is DecisionDx-Melanoma, a multi-gene expression profile (GEP) test to identify the risk of metastasis for patients diagnosed with invasive cutaneous melanoma. The company also offers DecisionDx-UM test, a proprietary GEP test that predicts the risk of metastasis for patients with uveal melanoma, a rare eye cancer; DecisionDx-SCC, a proprietary 40-gene expression profile test that uses an individual patient's tumor biology to predict individual risk of squamous cell carcinoma metastasis for patients with one or more risk factors; and DecisionDx DiffDx-Melanoma and myPath Melanoma, a proprietary GEP test to diagnose suspicious pigmented lesions. It offers test services through physicians and their patients. The company was founded in 2007 and is headquartered in Friendswood, Texas.

At a Glance

Live Snapshot
Market Cap$597.80M
EPS-0.8300
P/E Ratio-46.67
Earnings Date08/03/2026
Castle Biosciences, Inc.

Castle Biosciences, Inc. Fair Value Envelope

CSTL ยท NASDAQ

Our analysis suggests that CSTL has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $19.71, this represents a potential HIDDEN relative to our calculated worth for Castle Biosciences, Inc..

Intrinsic Value
Current Price: $19.71

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value$175.3M
+ Cash & Equivalents$116.7M
Firm Value$292.1M
- Debt$36.9M
Equity Value$255.1M
/ Shares Outstanding29,188,659B
DCF Value$9
OVERVALUED BY 56%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
$49.9M
$38.7M
$30.0M
$23.2M
$18.0M
$14.0M
$10.8M
$8.4M
$6.5M
$5.0M
Maintenance CapEx
-$5.6M
-$4.3M
-$3.4M
-$2.6M
-$2.0M
-$1.6M
-$1.2M
-$939.5K
-$728.3K
-$564.6K
Owner Earnings
$44.3M
$34.3M
$26.6M
$20.6M
$16.0M
$12.4M
$9.6M
$7.5M
$5.8M
$4.5M
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$41.0M
$29.4M
$21.1M
$15.2M
$10.9M
$7.8M
$5.6M
$4.0M
$2.9M
$2.1M
Terminal Value represents 20.1% of Enterprise Value