MXCT - NASDAQ

MaxCyte, Inc.

MaxCyte, Inc.

MXCTยทNASDAQ

$1.20

-0.63%
HealthcareMedical - Devices

MaxCyte, Inc., a global life sciences company, engages in the discovery, development, and commercialization of next-generation cell therapies. Its products include ExPERT ATx, a static electroporation instrument for small to medium scale transfection; ExPERT STx, a flow electroporation for protein production and drug development, as well as expression of therapeutic targets for cell-based assays; ExPERT GTx, a flow electroporation for large scale transfection in therapeutic applications; and ExPERT VLx for very large volume cell-engineering. The company also provides disposable processing assemblies (PAs) to process and electroporate cells; and accessories supporting PAs, such as electroporation buffer solution and software protocols. The company was incorporated in 1998 and is headquartered in Rockville, Maryland.

StatementsValue Model

At a Glance

Live Snapshot
Market Cap$128.55M
EPS-0.4200
P/E Ratio-2.86
Earnings Date08/12/2026
MaxCyte, Inc.

MaxCyte, Inc. Fair Value Envelope

MXCT ยท NASDAQ

Our analysis suggests that MXCT has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $1.2, this represents a potential HIDDEN relative to our calculated worth for MaxCyte, Inc..

HIDDEN
Intrinsic Value
Current Price: $1.2

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-$81.3M
+ Cash & Equivalents$20.1M
Firm Value-$61.2M
- Debt$17.9M
Equity Value-$79.2M
/ Shares Outstanding106,606,648B
DCF Value-$1
OVERVALUED BY 162%

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
-$26.3M
-$20.1M
-$15.3M
-$11.7M
-$8.9M
-$6.8M
-$5.2M
-$4.0M
-$3.0M
-$2.3M
Maintenance CapEx
-$270.0K
-$206.2K
-$157.4K
-$120.2K
-$91.8K
-$70.1K
-$53.5K
-$40.9K
-$31.2K
-$23.8K
Owner Earnings
-$26.5M
-$20.3M
-$15.5M
-$11.8M
-$9.0M
-$6.9M
-$5.3M
-$4.0M
-$3.1M
-$2.3M
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
-$24.6M
-$17.4M
-$12.3M
-$8.7M
-$6.1M
-$4.3M
-$3.1M
-$2.2M
-$1.5M
-$1.1M
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.

Related Guides

Blog Categories

Continue your MXCT research with focused valuation guides.

DCF Modeling

Improve assumptions for intrinsic value accuracy.

Forecasting

Calibrate growth paths and terminal value behavior.

WACC

Refine discount-rate logic for valuation quality.

Cost of Capital

Match risk profile to expected return assumptions.

Research Paths

Pick your next lens
1

Snapshot

Start with context, operating signals, and key market metrics.

2

Value Model

Stress test fair value across bear, base, and bull assumptions.

3

Statements

Validate revenue quality, margins, and balance sheet durability.

4

Earnings Call

Read management commentary and compare it with reported outcomes.

5

Dividends

Check payout sustainability and long-term distribution behavior.

6

Analyst Expectations

Review consensus spread and where estimate risk is concentrated.