
Grail Inc
NASDAQ:GRAL

Intrinsic Value
The intrinsic value of one
GRAL
stock under the Base Case scenario is
10.73
USD.
Compared to the current market price of 39.32 USD,
Grail Inc
is
Overvalued by 73%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Grail Inc
Fundamental Analysis


Revenue & Expenses Breakdown
Grail Inc
Balance Sheet Decomposition
Grail Inc
Current Assets | 819.9m |
Cash & Short-Term Investments | 763.5m |
Receivables | 43.4m |
Other Current Assets | 13m |
Non-Current Assets | 2.2B |
PP&E | 135.4m |
Intangibles | 2B |
Other Non-Current Assets | 11.1m |
Free Cash Flow Analysis
Grail Inc
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Grail Inc
Revenue
|
125.6m
USD
|
Cost of Revenue
|
-69.7m
USD
|
Gross Profit
|
55.9m
USD
|
Operating Expenses
|
-824.1m
USD
|
Operating Income
|
-768.2m
USD
|
Other Expenses
|
-1.3B
USD
|
Net Income
|
-2B
USD
|
GRAL Profitability Score
Profitability Due Diligence
Grail Inc's profitability score is 24/100. The higher the profitability score, the more profitable the company is.

Score
Grail Inc's profitability score is 24/100. The higher the profitability score, the more profitable the company is.
GRAL Solvency Score
Solvency Due Diligence
Grail Inc's solvency score is 61/100. The higher the solvency score, the more solvent the company is.

Score
Grail Inc's solvency score is 61/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
GRAL Price Targets Summary
Grail Inc
According to Wall Street analysts, the average 1-year price target for
GRAL
is 26.52 USD
with a low forecast of 20.2 USD and a high forecast of 33.6 USD.
Dividends
Current shareholder yield for GRAL is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
GRAL
stock under the Base Case scenario is
10.73
USD.
Compared to the current market price of 39.32 USD,
Grail Inc
is
Overvalued by 73%.