Myriad Genetics, Inc.

Myriad Genetics, Inc.

MYGNยทNASDAQ

$4.40

+2.1%
HealthcareMedical - Diagnostics & Research

Myriad Genetics, Inc., a genetic testing and precision medicine company, develops and commercializes genetic tests in the United States and internationally. The company offers molecular diagnostic tests for use in oncology, and women's and mental health applications. It provides MyRisk Hereditary Cancer Test, a DNA sequencing test for assessing the risks for hereditary cancers; BRACAnalysis CDx Germline Companion Diagnostic Test, a DNA sequencing test to help determine the therapy for patients with metastatic breast, ovarian, metastatic pancreatic, or metastatic prostate cancer with deleterious or suspected deleterious germline BRCA variants; and MyChoice CDx Companion Diagnostic Test, a tumor test that determines homologous recombination deficiency status in patients with ovarian cancer. The company also offers Prolaris Prostate Cancer Prognostic Test, a RNA expression tumor analysis for assessing the aggressiveness of prostate cancer; EndoPredict Breast Cancer Prognostic Test, a RNA expression test for assessing the aggressiveness of breast cancer; Precise Tumor, a solution for precision oncology; and Prequel Prenatal Screen, a non-invasive prenatal screening test conducted using maternal blood to screen for severe chromosomal disorders in a fetus. In addition, it provides Foresight Carrier Screen, a prenatal test for future parents to assess their risk of passing on a recessive genetic condition to their offspring; and GeneSight Psychotropic Mental Health Medication Test, a DNA genotyping test to aid psychotropic drug selection for patients suffering from depression, anxiety, ADHD, and other mental health conditions. Myriad Genetics, Inc. has a strategic collaboration with Illumina, Inc. and Intermountain Precision Genomics for an offering of germline and somatic tumor testing services. The company was founded in 1991 and is headquartered in Salt Lake City, Utah.

At a Glance

Live Snapshot
Market Cap$415.57M
EPS-3.9600
P/E Ratio-1.11
Earnings Date08/04/2026
Myriad Genetics, Inc.

Myriad Genetics, Inc. Fair Value Envelope

MYGN ยท NASDAQ

Our analysis suggests that MYGN has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $4.4, this represents a potential HIDDEN relative to our calculated worth for Myriad Genetics, Inc..

Intrinsic Value
Current Price: $4.4

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-$1.4B
+ Cash & Equivalents$149.6M
Firm Value-$1.2B
- Debt$209.8M
Equity Value-$1.4B
/ Shares Outstanding93,205,128B
DCF Value-$15
OVERVALUED BY 446%

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
$3.6M
$7.2M
$14.4M
$28.8M
$57.6M
$115.2M
$230.4M
$460.8M
$921.6M
$1.8B
Maintenance CapEx
-$6.2M
-$12.5M
-$25.0M
-$49.9M
-$99.8M
-$199.7M
-$399.4M
-$798.7M
-$1.6B
-$3.2B
Owner Earnings
-$2.6M
-$5.3M
-$10.6M
-$21.1M
-$42.2M
-$84.5M
-$169.0M
-$337.9M
-$675.8M
-$1.4B
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
-$2.4M
-$4.5M
-$8.4M
-$15.5M
-$28.7M
-$53.2M
-$98.6M
-$182.6M
-$338.1M
-$626.1M
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.