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 1,248 573.3 602 - -
Change - -46.65% 44.34% -26.46% -54.07% 5% - -
Enterprise Value (EV) 1 1,864 1,061 1,595 1,185 543.6 553 534.2 501.3
Change - -43.09% 50.32% -25.67% -54.14% 1.73% -3.39% -6.16%
P/E -78.9x -10.4x -6.02x -9.72x -1.56x -4.01x -4.81x -5.22x
PBR 2.28x 1.33x 2.2x 1.79x 1.56x 1.76x 1.86x 1.8x
PEG - -0x -0x 0.2x -0x 0.1x 0.3x 0.67x
Capitalization / Revenue 3.19x 1.73x 2.25x 1.49x 0.7x 0.77x 0.73x 0.69x
EV / Revenue 2.7x 1.56x 2.12x 1.42x 0.66x 0.71x 0.65x 0.58x
EV / EBITDA 25.9x -50.5x -253x 29.3x 14x -10.1x -15x -29.9x
EV / EBIT 205x -32.3x -62.5x 54.4x 36x -7.44x -9.16x -16.6x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -0.35 -1.39 -3.18 -1.41 -3.95 -1.567 -1.307 -1.205
Distribution rate - - - - - - - -
Net sales 1 690.6 678.4 753.2 837.6 824.5 777.9 820.5 870.9
EBITDA 1 71.9 -21 -6.3 40.4 38.9 -54.98 -35.73 -16.75
EBIT 1 9.1 -32.8 -25.5 21.8 15.1 -74.3 -58.34 -30.26
Net income 1 -27.2 -112 -263.3 -127.3 -365.9 -139.6 -106.2 -117.5
Net Debt 1 -339.8 -114.9 -102.4 -62.8 -29.7 -48.99 -67.76 -100.7
Reference price 2 27.600 14.510 19.140 13.710 6.150 6.290 6.290 6.290
Nbr of stocks (in thousands) 79,855 81,034 88,669 91,035 93,214 95,700 - -
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 (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-4.01x0.71x-10.06x-.--% 602M
37.58x4.41x16.56x2.28% 197B
28.76x5.12x17.49x1.08% 128B
22.7x3.83x13.73x2.7% 128B
33.69x3.23x13.02x2.12% 99B
18.02x0.21x13.44x0.7% 64.82B
43.53x3.84x13.07x1.96% 58.17B
45.13x11.18x31.39x-.--% 52.84B
28.95x7.16x18.29x1.39% 50.69B
45.64x3.6x13.37x0.48% 37.23B
Average 30.00x 4.33x 14.03x 1.27% 81.6B
Weighted average by Cap. 32.55x 4.48x 16.24x 1.71%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Myriad Genetics, Inc.

Historical PBR trend

Valuation ratios - PBR - Myriad Genetics, Inc.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Myriad Genetics, Inc.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Myriad Genetics, Inc.


Year-on-year evolution of the Yield

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