Company Valuation: Myriad Genetics, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026 2027
Capitalization 1 1,487 2,204 1,176 1,697 1,248 672.1 - -
Change - 48.19% -46.65% 44.34% -26.46% -46.15% - -
Enterprise Value (EV) 1 1,595 1,864 1,061 1,595 1,185 651.8 650.3 646.2
Change - 16.87% -43.09% 50.32% -25.67% -45.01% -0.24% -0.63%
P/E ratio -6.42x -78.9x -10.4x -6.02x -9.72x -1.77x -10.4x -13.4x
PBR 1.69x 2.28x 1.33x 2.2x 1.79x 1.83x 1.9x 1.9x
PEG - 0.9x -0x -0x 0.2x -0x 0.1x 0.6x
Capitalization / Revenue 2.67x 3.19x 1.73x 2.25x 1.49x 0.82x 0.78x 0.73x
EV / Revenue 2.86x 2.7x 1.56x 2.12x 1.42x 0.79x 0.75x 0.71x
EV / EBITDA - 25.9x -50.5x -253x 29.3x 20.9x 17.6x 13.7x
EV / EBIT -20.5x 205x -32.3x -62.5x 54.4x 85.1x 52.2x 32x
EV / FCF -24.7x 11.5x -7x -9.16x -42.8x -21.2x -151x 57.2x
FCF Yield -4.05% 8.7% -14.3% -10.9% -2.34% -4.73% -0.66% 1.75%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -3.08 -0.35 -1.39 -3.18 -1.41 -4.072 -0.6925 -0.54
Distribution rate - - - - - - - -
Net sales 1 557 690.6 678.4 753.2 837.6 822.1 866.7 915.5
EBITDA 1 - 71.9 -21 -6.3 40.4 31.14 36.95 47.13
EBIT 1 -77.9 9.1 -32.8 -25.5 21.8 7.66 12.46 20.21
Net income 1 - -27.2 -112 -263.3 -127.3 -378.6 -66.49 -52.55
Net Debt 1 107.8 -339.8 -114.9 -102.4 -62.8 -20.25 -21.79 -25.87
Reference price 2 19.775 27.600 14.510 19.140 13.710 7.210 7.210 7.210
Nbr of stocks (in thousands) 75,210 79,855 81,034 88,669 91,035 93,214 - -
Announcement Date 2/23/21 2/24/22 2/28/23 2/27/24 2/24/25 - - -
1USD in Million2USD
Estimates

P/E ratio, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
-1.77x0.79x20.94x-.--% 672M
27.23x3.01x12.35x0.85% 14.84B
-33.07x14.16x-65.01x-.--% 13.15B
-20.91x9.86x113.58x - 7.55B
27.2x9.47x21.79x2.05% 6.49B
20.07x3.05x8.27x - 4.42B
18.48x3.26x9.85x1.86% 4.03B
17.07x - - 3.5% 2.87B
Average 6.79x 6.23x 17.40x 1.38% 6.75B
Weighted average by Cap. 3.68x 7.70x 8.17x 1.03%
See all sector valuations

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. Equities
  3. MYGN Stock
  4. Valuation Myriad Genetics, Inc.