Grail Inc
NASDAQ:GRAL

Watchlist Manager
Grail Inc Logo
Grail Inc
NASDAQ:GRAL
Watchlist
Price: 39.32 USD 2.85% Market Closed
Market Cap: 1.4B USD

Intrinsic Value

GRAL's intrinsic value estimate is unreliable because it is based only on its multiples and doesn't use a DCF valuation.

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:

GRAL Intrinsic Value
10.73 USD
Overvaluation 73%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Grail Inc

GRAL
Valuation History
HIDDEN
Show
Valuation History Unavailable

Historical valuation for GRAL cannot be conducted due to limitations such as insufficient data or other constraints.

Valuation In Progress...
Valuation In Progress...
0%

Fundamental Analysis

Company Overview
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
AI Assistant
AI Assistant
Ask me anything about Grail Inc
Financials
Annual
Quarterly
TTM

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
Efficiency

Free Cash Flow Analysis
Grail Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate

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
Fundamental Scores

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.

Positive Gross Profit
Positive Revenue Growth Forecast
Exceptional 1-Year Revenue Growth
Negative Operating Income
24/100
Profitability
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.

Short-Term Solvency
Long-Term Solvency
Low D/E
Low Altman Z-Score
61/100
Solvency
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

Wall Street analysts forecast GRAL stock price to drop over the next 12 months.

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.

Lowest
Price Target
20.2 USD
49% Downside
Average
Price Target
26.52 USD
33% Downside
Highest
Price Target
33.6 USD
15% Downside
View Analyst Estimates
View Analyst Estimates

Dividends

Grail Inc
does not pay dividends
Shareholder Yield

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?

Shareholder Yield
Dividend Yield
No dividends
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Ownership

GRAL Insider Trading
Buy and sell transactions by insiders

GRAL News

Other Videos
What is the Intrinsic Value of one GRAL stock?

The intrinsic value of one GRAL stock under the Base Case scenario is 10.73 USD.

Is GRAL stock undervalued or overvalued?

Compared to the current market price of 39.32 USD, Grail Inc is Overvalued by 73%.

Back to Top