Maravai LifeSciences Holdings, Inc.

Maravai LifeSciences Holdings, Inc.

MRVIยทNASDAQ

$4.84

+0.21%
HealthcareBiotechnology

Maravai LifeSciences Holdings, Inc., a life sciences company, provides products to enable the development of drug therapies, diagnostics, novel vaccines, and support research on human diseases in the United States and internationally. The company's products address the key phases of biopharmaceutical development and include nucleic acids for diagnostic and therapeutic applications, antibody-based products to detect impurities during the production of biopharmaceutical products, and products to detect the expression of proteins in tissues of various species. It operates in two segments, Nucleic Acid Production and Biologics Safety Testing. The Nucleic Acid Production segment manufactures and sells products for use in the fields of gene therapy, nucleoside chemistry, oligonucleotide therapy, and molecular diagnostics, including reagents used in the chemical synthesis, modification, labelling, and purification of deoxyribonucleic acid (DNA) and ribonucleic acid (RNA). This segment also offers messenger RNA, oligonucleotides, and oligonucleotide building blocks, as well as plasmid DNA and CleanCap capping technology. The Biologics Safety Testing segment sells analytical products for use in biologic manufacturing process development, including custom product-specific development antibody and assay development services. This segment also provides HCP ELISA kits, other bioprocess impurity and contaminant ELISA kits, ancillary reagents, and custom services. The company serves biopharmaceutical companies, and other biopharmaceutical and life sciences research companies; and academic research institutions and in vitro diagnostics companies. Maravai LifeSciences Holdings, Inc. was incorporated in 2020 and is headquartered in San Diego, California.

At a Glance

Live Snapshot
Market Cap$1.34B
EPS-0.9100
P/E Ratio-5.32
Earnings Date08/10/2026
Maravai LifeSciences Holdings, Inc.

Maravai LifeSciences Holdings, Inc. Fair Value Envelope

MRVI ยท NASDAQ

Our analysis suggests that MRVI has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $4.84, this represents a potential HIDDEN relative to our calculated worth for Maravai LifeSciences Holdings, Inc..

Intrinsic Value
Current Price: $4.84

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-$51.9M
+ Cash & Equivalents$216.9M
Firm Value$165.0M
- Debt$35.6M
Equity Value$129.4M
/ Shares Outstanding144,678,000B
DCF Value$1
OVERVALUED BY 82%

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
-$28.8M
-$14.4M
-$7.2M
-$3.6M
-$1.8M
-$899.6K
-$449.8K
-$224.9K
-$112.4K
-$56.2K
Maintenance CapEx
-$1.3M
-$657.5K
-$328.7K
-$164.4K
-$82.2K
-$41.1K
-$20.5K
-$10.3K
-$5.1K
-$2.6K
Owner Earnings
-$30.1M
-$15.1M
-$7.5M
-$3.8M
-$1.9M
-$940.7K
-$470.3K
-$235.2K
-$117.6K
-$58.8K
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
-$27.9M
-$12.9M
-$6.0M
-$2.8M
-$1.3M
-$592.8K
-$274.4K
-$127.1K
-$58.8K
-$27.2K
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.