CDNA
CareDx Inc
Price:  
19.24 
USD
Volume:  
309,715.00
United States | Biotechnology
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CareDx Intrinsic Value

49.40 %
Upside

What is the intrinsic value of CareDx?

As of 2025-07-06, the Intrinsic Value of CareDx Inc (CDNA) is 28.74 USD. This CareDx valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 19.24 USD, the upside of CareDx Inc is 49.40%.

The range of the Intrinsic Value is 21.56 - 45.40 USD

Is CareDx undervalued or overvalued?

Based on its market price of 19.24 USD and our intrinsic valuation, CareDx Inc (CDNA) is undervalued by 49.40%.

19.24 USD
Stock Price
28.74 USD
Intrinsic Value
Intrinsic Value Details

CareDx Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 21.56 - 45.40 28.74 49.4%
DCF (Growth 10y) 30.09 - 61.63 39.65 106.1%
DCF (EBITDA 5y) 21.28 - 26.97 25.09 30.4%
DCF (EBITDA 10y) 28.03 - 36.22 33.03 71.7%
Fair Value 5.29 - 5.29 5.29 -72.53%
P/E 16.00 - 30.65 19.26 0.1%
EV/EBITDA (3.83) - 40.68 9.03 -53.1%
EPV (13.66) - (16.77) (15.22) -179.1%
DDM - Stable 6.95 - 17.53 12.24 -36.4%
DDM - Multi 11.97 - 24.11 16.07 -16.5%

CareDx Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,071.28
Beta 1.10
Outstanding shares (mil) 55.68
Enterprise Value (mil) 982.54
Market risk premium 4.60%
Cost of Equity 12.03%
Cost of Debt 5.00%
WACC 8.48%