As of 2025-07-16, the Fair Value of GRAIL Inc (GRAL) is -266.10 USD. This value is based on the Peter Lynch's Fair Value formula. With the current market price of 38.53 USD, the upside of GRAIL Inc is -790.62%.
With the market price of 38.53 USD and our fair value calculation, GRAIL Inc (GRAL) is not a good investment. Investing in GRAL stocks now will result in a potential loss of 790.62%.
Note: valuation result may not be accurate due to the company's negative EPS.
Peter Lynch's formula is:
The earnings growth rate we use in the formula is the average growth rate of net income/earnings over the last 5 years. If the average growth rate is smaller than 5%, we set it to 5%. If it is larger than 25%, we set it to 25%. If the TTM EPS is negative, Peter Lynch Fair Value's result can be unreliable.
| Historical Earnings | ||||||
| 2019-12-31 | 2022-01-02 | 2023-01-01 | 2023-12-31 | 2024-12-31 | 5Y Avg | |
| Net income | -1,247.78 | -5,399.10 | -1,465.69 | -2,027.01 | -2,534.89 | |
| YoY growth | -409.60% | -332.70% | 72.85% | -38.30% | -176.93% | |
| Market Cap (mil) | 1,385.92 |
| P/E | |
| Forward P/E |
| EPS | -53.22 |
| Avg earnings growth rate | -176.93% |
| TTM earnings | -1,914.30 |