Cryoport, Inc.

Cryoport, Inc.

CYRXยทNASDAQ

$16.50

+4.8%
IndustrialsIntegrated Freight & Logistics

Cryoport, Inc., a life sciences services company, provides temperature-controlled logistics solutions in the Americas, Europe, the Middle East, Africa, and the Asia Pacific. The company offers Cryoportal, a cloud-based logistics management platform that supports the management of shipments, which includes order entry, document preparation, customs documentation, courier management, real-time shipment tracking and monitoring, issue resolution, and regulatory compliance requirements; and CryoPort Express Shippers, which is used to ensure that the stability of shipped biologic commodities is maintained throughout the shipping cycle. It also provides information dashboards and validation documentation for shipments through data collected by the SmartPak Condition Monitoring System; and vacuum insulated aluminum dewars and cryogenic freezers systems. In addition, the company offers biological specimen cryopreservation storage and maintenance; archiving, monitoring, tracking, receipt, and delivery of samples; transportation of frozen biological specimens to and from customer locations; and management of incoming and outgoing biological specimens, as well as provides logistics support and management; and short-term logistics and engineering consulting services. It serves biopharma/pharma, animal health, and human reproductive medicine markets. The company was founded in 1999 and is headquartered in Brentwood, Tennessee.

At a Glance

Live Snapshot
Market Cap$831.64M
EPS1.4000
P/E Ratio11.79
Earnings Date08/04/2026
Cryoport, Inc.

Cryoport, Inc. Fair Value Envelope

CYRX ยท NASDAQ

Our analysis suggests that CYRX has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $16.5, this represents a potential HIDDEN relative to our calculated worth for Cryoport, Inc..

Intrinsic Value
Current Price: $16.5

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-$296.8M
+ Cash & Equivalents$250.5M
Firm Value-$46.3M
- Debt$230.7M
Equity Value-$277.0M
/ Shares Outstanding50,067,021B
DCF Value-$6
OVERVALUED BY 134%

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
-$10.8M
-$13.5M
-$17.0M
-$21.3M
-$26.7M
-$33.5M
-$42.0M
-$52.8M
-$66.2M
-$83.1M
Maintenance CapEx
-$4.1M
-$5.2M
-$6.5M
-$8.2M
-$10.2M
-$12.8M
-$16.1M
-$20.2M
-$25.4M
-$31.8M
Owner Earnings
-$14.9M
-$18.7M
-$23.5M
-$29.4M
-$36.9M
-$46.3M
-$58.2M
-$73.0M
-$91.6M
-$114.9M
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
-$13.8M
-$16.0M
-$18.6M
-$21.6M
-$25.1M
-$29.2M
-$33.9M
-$39.4M
-$45.8M
-$53.2M
Terminal Value represents 0.0% of Enterprise Value
Negative Owner Earnings
This company generates negative free cash flow. Consider adjusting maintenance CapEx percentage or check the financial data.