Grail Inc
NASDAQ:GRAL

Watchlist Manager
Grail Inc Logo
Grail Inc
NASDAQ:GRAL
Watchlist
Price: 33.15 USD 3.05% Market Closed
Market Cap: 1.2B USD

Intrinsic Value

The intrinsic value of one GRAL stock under the Base Case scenario is 18.45 USD. Compared to the current market price of 33.15 USD, Grail Inc is Overvalued by 44%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

GRAL Intrinsic Value
18.45 USD
Overvaluation 44%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Grail Inc

What is Valuation History?
Compare GRAL to

Fundamental Analysis

Company Overview
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about GRAL?
Bearish
Neutral
Bullish
AI Assistant
AI Assistant
Ask me anything about Grail Inc
Financials
Annual
Quarterly
TTM

Balance Sheet Decomposition
Grail Inc

Current Assets 651.8m
Cash & Short-Term Investments 602.8m
Receivables 36.1m
Other Current Assets 13m
Non-Current Assets 2.1B
PP&E 120.2m
Intangibles 1.9B
Other Non-Current Assets 10.7m
Efficiency

Free Cash Flow Analysis
Grail Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Grail Inc

Revenue
134.3m USD
Cost of Revenue
-76.3m USD
Gross Profit
58m USD
Operating Expenses
-662.9m USD
Operating Income
-604.9m USD
Other Expenses
162m USD
Net Income
-443m USD
Fundamental Scores

GRAL Profitability Score
Profitability Due Diligence

Grail Inc's profitability score is 21/100. The higher the profitability score, the more profitable the company is.

Healthy Gross Margin
Sustainable 3Y Average Gross Margin
Negative 3Y Average Net Margin
Negative 3Y Average Operating Margin
21/100
Profitability
Score

Grail Inc's profitability score is 21/100. 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 rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for GRAL is 41.31 USD with a low forecast of 38.38 USD and a high forecast of 45.15 USD.

Lowest
Price Target
38.38 USD
16% Upside
Average
Price Target
41.31 USD
25% Upside
Highest
Price Target
45.15 USD
36% Upside
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

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y

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 18.45 USD.

Is GRAL stock undervalued or overvalued?

Compared to the current market price of 33.15 USD, Grail Inc is Overvalued by 44%.

Back to Top