Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Community
/
United States
/
Pharmaceuticals & Biotech
/
GRAIL
GRAL
GRAIL
FDA Approval And NHS Studies Will Transform Cancer Detection
AN
AnalystConsensusTarget
Not Invested
Consensus Narrative from 2 Analysts
Published
15 Jun 25
Updated
14 Aug 25
10
Set Fair Value
0
votes
Share
AnalystConsensusTarget
's Fair Value
US$40.50
19.9% undervalued
intrinsic discount
14 Aug
US$32.43
Loading
1Y
93.6%
7D
-1.2%
Author's Valuation
US$40.5
19.9% undervalued
intrinsic discount
AnalystConsensusTarget Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
AnalystConsensusTarget Fair Value
US$40.5
19.9% undervalued
intrinsic discount
Future estimation in
3 Years
time period
Past
Future
-3b
236m
2018
2020
2022
2024
2025
2026
2028
Revenue US$235.7m
Earnings US$33.4m
Revenue
Profit Margin
Future PE
Revenue
% p.a.
0
Decrease
Increase
Current revenue growth rate
19.08%
Biotech revenue growth rate
13.11%
Other Inputs & Calculation
Risk Level (Discount Rate)
Our default considers factors like the company's size, volatility, profitablity and country of operation.
Risk Level (Discount Rate)
%
0
Decrease
Increase
Current discount rate
6.78%
Calculation
US$33.40m
Earnings '28
x
64.96x
PE Ratio '28
=
US$2.17b
Market Cap '28
US$2.17b
Market Cap '28
/
44.16m
No. shares '28
=
US$49.12
Share Price '28
US$49.12
Share Price '28
Discounted to 2025 @ 6.78% p.a.
=
US$40.35
Fair Value '25