The Discounted Cash Flow (DCF) valuation of Invitae Corp (NVTA) is (1,570. USD. With the latest stock price at 0.09 USD, the upside of Invitae Corp based on DCF is -1762541%.

Is NVTA a buy or a sell?

Based on the latest price of 0.09 USD and our DCF valuation, Invitae Corp (NVTA) is a sell. Selling NVTA stocks now will result in a potential gain of 1762541%.

Note: valuation result may not be accurate due to the company's negative earnings.

	Range	Selected
WACC / Discount Rate	6.5% - 9.4%	7.9%
Long-term Growth Rate	3.0% - 5.0%	4.0%
Fair Price	(3,988.03) - (1,003.40)	(1,570.33)
Upside	-4476008.7% - -1126254.1%	-1762541.0%

0.09 USD

Stock Price

(1,570. USD

Fair Price

REVENUE & EXPENSES

CAPEX

D&A

WORKING CAPITAL

TERMINAL VALUE

NVTA DCF Valuation: Revenue & Expenses Forecast

(USD in millions)		Projections

	12-2022	12-2023	12-2024	12-2025	12-2026	12-2027

Revenue	516	487	539	614	766	940
% Growth	12%	-6%	11%	14%	25%	23%

Cost of goods sold	(403)	(361)	(380)	(411)	(487)	(568)
% of Revenue	78%	74%	70%	67%	64%	60%

Selling, G&A expenses	(411)	(388)	(429)	(489)	(610)	(749)
% of Revenue	80%	80%	80%	80%	80%	80%

Research & Development	(402)	(379)	(420)	(478)	(597)	(732)
% of Revenue	78%	78%	78%	78%	78%	78%

Net interest & other expenses	(2,451)	(2,311)	(2,558)	(2,917)	(3,638)	(4,465)
% of Revenue	475%	475%	475%	475%	475%	475%

Tax expense	45	210	231	262	324	396
Tax rate	-1%	7%	7%	7%	7%	7%

Net profit	(3,106)	(2,742)	(3,017)	(3,420)	(4,242)	(5,178)
% Margin	-602%	-563%	-560%	-557%	-554%	-551%