EXAS
Exact Sciences Corp
Price:  
71.13 
USD
Volume:  
1,656,649.00
United States | Biotechnology
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

EXAS Intrinsic Value

-96.20 %
Upside

As of 2024-11-05, the Intrinsic Value of Exact Sciences Corp (EXAS) is 2.67 USD. This EXAS valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 71.13 USD, the upside of Exact Sciences Corp is -96.20%.

The range of the Intrinsic Value is (0.30) - 7.66 USD

71.13 USD
Stock Price
2.67 USD
Intrinsic Value
Intrinsic Value Details

EXAS Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) (77.99) - (33.62) (44.00) -161.9%
DCF (Growth 10y) (31.75) - (65.62) (39.77) -155.9%
DCF (EBITDA 5y) (0.30) - 7.66 2.67 -96.2%
DCF (EBITDA 10y) 2.75 - 18.38 8.57 -88.0%
Fair Value -4.74 - -4.74 -4.74 -106.66%
P/E (38.64) - (34.10) (35.09) -149.3%
EV/EBITDA (0.52) - 10.68 5.29 -92.6%
EPV (38.92) - (50.00) (44.46) -162.5%
DDM - Stable (8.64) - (31.48) (20.06) -128.2%
DDM - Multi (5.55) - (15.93) (8.25) -111.6%

EXAS Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 13,142.69
Beta 0.79
Outstanding shares (mil) 184.77
Enterprise Value (mil) 15,201.68
Market risk premium 4.60%
Cost of Equity 9.19%
Cost of Debt 5.50%
WACC 8.54%