image
Healthcare - Medical - Diagnostics & Research - NASDAQ - US
$ 45.63
-5.8 %
$ 1.64 B
Market Cap
-0.77
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Jun, 21, 2025.

The intrinsic value of one GRAL stock under the worst case scenario is HIDDEN Compared to the current market price of 45.6 USD, GRAIL, Inc. is HIDDEN

This DCF valuation model was last updated on Jun, 21, 2025.

The intrinsic value of one GRAL stock under the base case scenario is HIDDEN Compared to the current market price of 45.6 USD, GRAIL, Inc. is HIDDEN

This DCF valuation model was last updated on Jun, 21, 2025.

The intrinsic value of one GRAL stock under the best case scenario is HIDDEN Compared to the current market price of 45.6 USD, GRAIL, Inc. is HIDDEN

2. FUNDAMENTAL ANALYSIS

Price Chart GRAL

image
$60.0$60.0$55.0$55.0$50.0$50.0$45.0$45.0$40.0$40.0$35.0$35.0$30.0$30.0$25.0$25.0$20.0$20.0$15.0$15.0Jan '25Jan '2515 Jan15 JanFeb '25Feb '2515 Feb15 FebMar '25Mar '2515 Mar15 MarApr '25Apr '2515 Apr15 AprMay '25May '2515 May15 MayJun '25Jun '2515 Jun15 Jun
FINANCIALS
126 M REVENUE
34.90%
-2.19 B OPERATING INCOME
-44.46%
-2.03 B NET INCOME
-38.30%
-577 M OPERATING CASH FLOW
3.13%
-551 M INVESTING CASH FLOW
-4175.71%
1.24 B FINANCING CASH FLOW
168.30%
31.8 M REVENUE
-16.77%
-154 M OPERATING INCOME
-12.17%
-106 M NET INCOME
-9.42%
-95 M OPERATING CASH FLOW
-1.63%
14.6 M INVESTING CASH FLOW
102.68%
0 FINANCING CASH FLOW
0.00%
Balance Sheet GRAIL, Inc.
image
Current Assets 820 M
Cash & Short-Term Investments 763 M
Receivables 24.6 M
Other Current Assets 31.8 M
Non-Current Assets 2.16 B
Long-Term Investments 0
PP&E 135 M
Other Non-Current Assets 2.03 B
25.59 %4.54 %67.98 %Total Assets$3.0b
Current Liabilities 76.9 M
Accounts Payable 4.84 M
Short-Term Debt 13.3 M
Other Current Liabilities 58.8 M
Non-Current Liabilities 403 M
Long-Term Debt 54.9 M
Other Non-Current Liabilities 348 M
12.26 %11.44 %72.53 %Total Liabilities$479.9m
EFFICIENCY
Earnings Waterfall GRAIL, Inc.
image
Revenue 126 M
Cost Of Revenue 204 M
Gross Profit -78 M
Operating Expenses 2.25 B
Operating Income -2.19 B
Other Expenses -162 M
Net Income -2.03 B
500m500m00(500m)(500m)(1b)(1b)(1b)(1b)(2b)(2b)(2b)(2b)126m(204m)(78m)(2b)(2b)162m(2b)RevenueRevenueCost Of RevenueCost Of RevenueGross ProfitGross ProfitOperating ExpensesOperating ExpensesOperating IncomeOperating IncomeOther ExpensesOther ExpensesNet IncomeNet Income
RATIOS
-62.12% GROSS MARGIN
-62.12%
-1743.03% OPERATING MARGIN
-1743.03%
-1613.92% NET MARGIN
-1613.92%
-80.97% ROE
-80.97%
-67.94% ROA
-67.94%
-70.29% ROIC
-70.29%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis GRAIL, Inc.
image
00(100m)(100m)(200m)(200m)(300m)(300m)(400m)(400m)(500m)(500m)(600m)(600m)(700m)(700m)(800m)(800m)20192019202020202021202120222022202320232024202420252025
Net Income -2.03 B
Depreciation & Amortization 158 M
Capital Expenditures -5.21 M
Stock-Based Compensation 86.1 M
Change in Working Capital -24.3 M
Others 1.35 B
Free Cash Flow -582 M
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets GRAIL, Inc.
image
Wall Street analysts predict an average 1-year price target for GRAL of $32 , with forecasts ranging from a low of $32 to a high of $32 .
GRAL Lowest Price Target Wall Street Target
32 USD -29.87%
GRAL Average Price Target Wall Street Target
32 USD -29.87%
GRAL Highest Price Target Wall Street Target
32 USD -29.87%
Price
Max Price Target
Min Price Target
Average Price Target
60605555505045454040353530302525202015151010Aug '24Aug '24Oct '24Oct '24Nov '24Nov '2420252025Feb '25Feb '25Apr '25Apr '25Jun '25Jun '25Jul '25Jul '25Aug '25Aug '25Oct '25Oct '25Nov '25Nov '2520262026Feb '26Feb '26Apr '26Apr '26Jun '26Jun '26Jul '26Jul '26
4. DIVIDEND ANALYSIS
5. COMPETITION
6. Ownership
Insider Ownership GRAIL, Inc.
image
Sold
0-3 MONTHS
6.63 M USD 3
3-6 MONTHS
360 K USD 3
6-9 MONTHS
0 USD 0
9-12 MONTHS
0 USD 0
Bought
0 USD 0
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
7. News
Grail Shares Jump on Promising Results for Galleri Study Shares of Grail climbed after the company said the second study of its Galleri multi-cancer early detection test provided even more promising results than the first. marketwatch.com - 1 week ago
GRAIL Announces Positive Top-Line Results From The Galleri® PATHFINDER 2 Registrational Study Cancer Detection and Positive Predictive Value Substantially Higher Than the Previously Published PATHFINDER Study MENLO PARK, Calif. , June 18, 2025 /PRNewswire/ -- GRAIL, Inc. (Nasdaq: GRAL), a healthcare company whose mission is to detect cancer early when it can be cured, today announced positive top-line performance and safety results from the pre-specified analysis of the first 25,578 participants in GRAIL's registrational PATHFINDER 2 study. prnewswire.com - 1 week ago
3 Medical Technology Stocks Outperforming in 2025 As the broader market stages a sharp rebound from its April lows, several sectors, industries, and stocks have quietly emerged as leaders. Among them, the medical technology industry, known for its innovation and growth potential, has stood out. marketbeat.com - 2 weeks ago
GRAIL Announces Inducement Grants Under NASDAQ Listing Rule 5635(c)(4) MENLO PARK, Calif. , May 30, 2025 /PRNewswire/ -- GRAIL, Inc. (Nasdaq: GRAL), a healthcare company whose mission is to detect cancer early when it can be cured, today announced that it has granted equity awards in the form of restricted stock units ("RSUs") underlying an aggregate of 77,350 shares of GRAIL's common stock to 38 recently hired non-executive employees as an inducement material to their acceptance of employment with GRAIL. prnewswire.com - 4 weeks ago
GRAIL to Present at Jefferies Global Healthcare Conference 2025 MENLO PARK, Calif. , May 21, 2025 /PRNewswire/ -- GRAIL, Inc. (Nasdaq: GRAL), a healthcare company whose mission is to detect cancer early when it can be cured, today announced that company management will present at the Jefferies Global Healthcare Conference 2025 in New York on Tuesday, June 4 at 11:40 a.m. prnewswire.com - 1 month ago
Alcon, American Eagle, GRAIL And Other Big Stocks Moving Lower In Wednesday's Pre-Market Session U.S. stock futures were mixed this morning, with the Dow futures falling around 0.1% on Wednesday. benzinga.com - 1 month ago
GRAIL, Inc. (GRAL) Q1 2025 Earnings Call Transcript GRAIL, Inc. (NASDAQ:GRAL ) Q1 2025 Earnings Conference Call May 13, 2025 4:30 PM ET Company Participants Bob Ragusa - CEO Aaron Freidin - CFO Joshua Ofman - President Harpal Kumar - President, International Business and BioPharma Andy Partridge - Chief Commercial Officer Conference Call Participants Subbu Nabi - Guggenheim Partners Tejas Savant - Morgan Stanley Doug Schenkel - Wolfe Research Kyle Mikson - Canaccord Operator Good day, ladies and gentlemen. And welcome to the GRAIL First Quarter 2025 Earnings Call. seekingalpha.com - 1 month ago
GRAIL Reports First Quarter 2025 Financial Results Q1 U.S. Galleri Revenue Grew 22% Year-Over-Year to $28.7 Million GRAIL Announces Positive Top-Line Results From the Prevalent Screening Round of the NHS-Galleri Trial Cash Position of $677.9 Million Provides Runway Into 2028 MENLO PARK, Calif. , May 13, 2025 /PRNewswire/ -- GRAIL, Inc. (Nasdaq: GRAL), a healthcare company whose mission is to detect cancer early when it can be cured, today reported business and financial results for the first quarter 2025. prnewswire.com - 1 month ago
GRAIL and athenahealth Team Up to Offer Healthcare Providers Streamlined Ordering of GRAIL's Galleri® Multi-Cancer Early Detection (MCED) Test MENLO PARK, Calif. , May 12, 2025 /PRNewswire/ -- GRAIL, Inc. (Nasdaq: GRAL), a healthcare company whose mission is to detect cancer early when it can be cured, today announced a new partnership with athenahealth, a leading provider of network-enabled software and services for healthcare practices and systems nationwide. prnewswire.com - 1 month ago
GRAIL to Announce First Quarter 2025 Financial Results MENLO PARK, Calif. , April 29, 2025 /PRNewswire/ -- GRAIL, Inc. (Nasdaq: GRAL), a healthcare company whose mission is to detect cancer early when it can be cured, announced today that it will issue financial results for the first quarter 2025 following the close of market on Tuesday, May 13, 2025. prnewswire.com - 1 month ago
GRAIL to Present New Data on Galleri® and its Methylation Platform at American Association for Cancer Research (AACR) Annual Meeting Real-World Data in 100,000 Patients Further Support the Galleri® Test's Ability to Simultaneously Screen for Multiple Cancers, as Well as its Accuracy of Cancer Signal of Origin Prediction to Support More Efficient Diagnostic Evaluations Data From GRAIL's ctDNA-based Targeted Methylation Assay Highlight Potential to Identify Robust Signals of Promoter Methylation MENLO PARK, Calif. , April 22, 2025 /PRNewswire/ -- GRAIL, Inc. (Nasdaq: GRAL), a healthcare company whose mission is to detect cancer early when it can be cured, will present new data highlighting the latest real-world evidence with the Galleri® multi-cancer early detection (MCED) test and additional data from GRAIL's circulating tumor DNA (ctDNA)-based targeted methylation platform at the American Association for Cancer Research (AACR) Annual Meeting in Chicago, April 25-30, 2025. prnewswire.com - 2 months ago
This Cancer Test Could Become Routine—and a Big Seller, Says Analyst Grail stock will increase at least 20% over the next year, projects Canaccord's Kyle Gibson. barrons.com - 2 months ago
8. Profile Summary

GRAIL, Inc. GRAL

image
COUNTRY US
INDUSTRY Medical - Diagnostics & Research
MARKET CAP $ 1.64 B
Dividend Yield 0.00%
Description GRAIL, Inc., a biotechnology company, focuses on developing technologies for early cancer detection. The company develops Galleri, a screening test for asymptomatic individuals over 50 years of age; and DAC, a diagnostic aid for cancer tests to accelerate diagnostic resolution for patients for whom there is a clinical suspicion of cancer. It is also developing minimal residual disease and other post-diagnostic tests. The company was incorporated in 2015 and is based in Menlo Park, California. GRAIL, Inc. operates as a former subsidiary of Illumina, Inc.
Contact 1525 O’Brien Drive, Menlo Park, CA, 94025 https://grail.com
IPO Date June 12, 2024
Employees 1000
Officers Ms. Alison Highlander Senior Vice President of Human Resources & Head of People Team Ms. Trish Rowland Vice President of Corporate Communications Mr. Aaron Freidin Chief Financial Officer Mr. Paul Ciccolella Senior Vice President of Research, Development & Operations Sir Harpal S. Kumar M.A., M.B.A., MA, MBA, MEng President of International Business & BioPharma Dr. Satnam Alag Ph.D. Senior Vice President of Software Engineering & Chief Security Officer Mr. Abram Barth J.D., M.P.H. General Counsel Mr. Rodger Currie J.D. Senior Vice President of Government Affairs Mr. Robert P. Ragusa Chief Executive Officer & Director Dr. Joshua J. Ofman M.D., M.S.H.S President