Company Valuation: Myriad Genetics, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 2,204 1,176 1,697 1,248 573.3 529.9 - -
Change - -46.65% 44.34% -26.46% -54.07% -7.57% - -
Enterprise Value (EV) 1,864 1,061 1,595 1,185 543.6 529.9 529.9 529.9
Change - -43.09% 50.32% -25.67% -54.14% -2.52% 0% 0%
P/E -78.9x -10.4x -6.02x -9.72x -1.56x -7.38x -10.6x -11.6x
PBR 2.28x 1.33x 2.2x 1.79x 1.56x - - -
PEG - -0x -0x 0.2x -0x 0.1x 0.4x 1.37x
Capitalization / Revenue 3.19x 1.73x 2.25x 1.49x 0.7x 0.61x 0.58x 0.55x
EV / Revenue 0x 0x 0x 0x 0x 0.61x 0.58x 0.55x
EV / EBITDA 0x -0x -0x 0x 0x 14.4x 11.1x 9.95x
EV / EBIT 0x -0x -0x 0x 0x 46.1x 18.7x 10x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -0.35 -1.39 -3.18 -1.41 -3.95 -0.76 -0.53 -0.485
Distribution rate - - - - - - - -
Net sales 1 690.6 678.4 753.2 837.6 824.5 863.6 915.8 970.1
EBITDA 1 71.9 -21 -6.3 40.4 38.9 36.81 47.81 53.23
EBIT 1 9.1 -32.8 -25.5 21.8 15.1 11.48 28.31 52.9
Net income 1 -27.2 -112 -263.3 -127.3 -365.9 -71.48 -50.98 -47.29
Net Debt -339.8 -114.9 -102.4 -62.8 -29.7 - - -
Reference price 2 27.600 14.510 19.140 13.710 6.150 5.610 5.610 5.610
Nbr of stocks (in thousands) 79,855 81,034 88,669 91,035 93,214 94,448 - -
Announcement Date 2/24/22 A 2/28/23 A 2/27/24 A 2/24/25 A 2/23/26 A - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
-7.5x - - -.--% 538M
-51.82x15.62x-114.29x-.--% 19.92B
16.58x1.88x7.82x1.56% 9.25B
23.44x4.4x12.47x - 6.75B
-59.24x9.16x-77.95x-.--% 6.1B
20.49x7.05x15.91x2.81% 5.53B
159.26x3.96x25.94x-.--% 4.42B
19.28x3.43x10.67x1.96% 4.03B
16.15x - - 3.97% 2.71B
Average 15.18x 6.50x -17.06x 1.29% 6.58B
Weighted average by Cap. -2.47x 8.65x -41.95x 0.93%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. MYGN Stock
  4. Valuation Myriad Genetics, Inc.