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 1,248 573.3 302.3 - -
Change - -46.65% 44.34% -26.46% -54.07% -47.28% - -
Enterprise Value (EV) 1,864 1,061 1,595 1,185 543.6 302.3 302.3 302.3
Change - -43.09% 50.32% -25.67% -54.14% -44.39% 0% 0%
P/E -78.9x -10.4x -6.02x -9.72x -1.56x -1.99x -2.58x -2.85x
PBR 2.28x 1.33x 2.2x 1.79x 1.56x - - -
PEG - -0x -0x 0.2x -0x 0x 0.1x 0.31x
Capitalization / Revenue 3.19x 1.73x 2.25x 1.49x 0.7x 0.39x 0.37x 0.34x
EV / Revenue 0x 0x 0x 0x 0x 0.39x 0.37x 0.34x
EV / EBITDA 0x -0x -0x 0x 0x -5.39x -7.72x -
EV / EBIT 0x -0x -0x 0x 0x -3.84x -4.82x -5.19x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -0.35 -1.39 -3.18 -1.41 -3.95 -1.59 -1.222 -1.11
Distribution rate - - - - - - - -
Net sales 1 690.6 678.4 753.2 837.6 824.5 777.7 821.8 877.3
EBITDA 1 71.9 -21 -6.3 40.4 38.9 -56.03 -39.17 -
EBIT 1 9.1 -32.8 -25.5 21.8 15.1 -78.79 -62.66 -58.2
Net income 1 -27.2 -112 -263.3 -127.3 -365.9 -143.3 -103.8 -108.1
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 3.160 3.160 3.160
Nbr of stocks (in thousands) 79,855 81,034 88,669 91,035 93,214 95,650 - -
Announcement Date 24/02/22 28/02/23 27/02/24 24/02/25 23/02/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
-1.99x - - -.--% 302M
-50.29x16.41x-120.35x-.--% 21.67B
18.42x2.05x8.66x1.39% 10.28B
-82.71x12.15x-111.26x-.--% 8.02B
187.38x6.64x38.21x-.--% 7.24B
21.36x4.24x11.72x - 6.58B
22.07x7.66x17.19x2.6% 6.09B
22.18x3.64x11.3x1.7% 4.4B
17.46x - - 3.51% 2.81B
Average 17.10x 7.54x -20.65x 1.15% 7.49B
Weighted average by Cap. 3.18x 9.53x -45.16x 0.78%

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.