GRAIL Inc. (GRAL)
DCF Valuation•Discounted Cash Flow intrinsic value with Bear, Base & Bull scenarios
Tight range: intrinsic value is robust to moderate changes in growth and margin assumptions.
The current valuation implies investors expect significantly stronger future growth or wider margins than assumed in the DCF Model upside scenario.
Confidence reflects data quality, how well the model fits the business, and how much of the value depends on far-future assumptions.
Tight range: intrinsic value is robust to moderate changes in growth and margin assumptions.
Analyze the Bear, Base, and Bull case DCF scenarios. Compare how changes in revenue growth, operating margins, and wacc impact the final intrinsic value estimate and downside risk.
Why the values can still move a lot: DCF math is nonlinear, so even modest changes to growth, margins, discount rate, and terminal assumptions can swing present value sharply.
The forecast driving our intrinsic value estimate.
WACC
16.0%
Terminal Growth
3.0%
Revenue Growth (Y1-Y5)
12.0%
Operating Margin (Y1-Y5)
9.7%
Tax Rate
21.0%
D&A / Rev
3.0%
Capex / Rev
7.0%
NWC / Rev
20.0%
Shares
42.9M
Net Debt
$-151.7M
Values shown in USD.
| Year | Revenue | Growth | EBIT | Op Margin | NOPAT | D&A | Capex | Delta WC | FCFF |
|---|---|---|---|---|---|---|---|---|---|
| Year 1 | $175.8M | 12.6% | $17.6M | 10.0% | $13.9M | $5.3M | $12.3M | $3.9M | $2.9M |
| Year 2 | $200.1M | 13.8% | $20.0M | 10.0% | $15.8M | $6.0M | $13.9M | $2.6M | $5.3M |
| Year 3 | $225.0M | 12.5% | $22.5M | 10.0% | $17.8M | $6.7M | $15.5M | $2.2M | $6.8M |
| Year 4 | $249.9M | 11.1% | $25.0M | 10.0% | $19.7M | $7.5M | $17.1M | $1.7M | $8.5M |
| Year 5 | $274.3M | 9.8% | $23.8M | 8.7% | $18.8M | $8.2M | $18.7M | $1.0M | $7.3M |
| Year 6 | $297.4M | 8.4% | $21.8M | 7.3% | $17.2M | $8.9M | $20.1M | $0 | $5.8M |
| Year 7 | $318.3M | 7.1% | $19.1M | 6.0% | $15.1M | $9.5M | $21.3M | -$1 | $3.8M |
| Year 8 | $336.5M | 5.7% | $15.7M | 4.7% | $12.4M | $10.1M | $22.4M | -$1.3M | $1.4M |
| Year 9 | $351.1M | 4.4% | $11.7M | 3.3% | $9.2M | $10.5M | $23.2M | -$2.1M | -$1.3M |
| Year 10 | $361.7M | 3.0% | $7.2M | 2.0% | $5.7M | $10.8M | $23.7M | -$2.8M | -$4.3M |
Same DCF model applied to every company. If GRAL's gap to fair value stands apart from peers, the case is stock-specific — not a sector-wide trend.
| Company | Peer Type | Mkt Cap | Price | Intrinsic Value | Upside / Premium | Status |
|---|---|---|---|---|---|---|
| GRALGRAIL Inc.You are here | Subject | — | $132.55 | $77.51 | -42% | Overvalued |
| Core | $20.0B | $104.91 | $78.67 | -25% | Overvalued | |
| Core | $40.8B | $269.42 | $124.59 | -54% | Overvalued | |
| Core | $22.4B | $169.08 | $0.00 | -100% | — | |
| Core | $57.9B | $403.95 | $259.87 | -36% | Overvalued | |
| Core | $565M | $10.80 | — | — | — | |
| Segment | $3.2B | $50.55 | $83.96 | +66% | Undervalued | |
| Segment | $3.6B | $69.21 | $20.44 | -70% | Overvalued |
Differences in intrinsic value reflect differences in each company's financial data and business model — not inconsistency in the methodology. Peer rows without DCF coverage show “—”.
Answers to common questions about GRAL's valuation and our methodology.
The base-case intrinsic value for GRAL is estimated at $77.51. This is calculated using a Discounted Cash Flow (DCF) model that projects future cash flows and discounts them to today's present value.
Based on our DCF valuation, GRAIL Inc. appears overvalued. The stock is currently trading at $132.55, compared to our fair value estimate of $77.51.
Under our base-case scenario, GRAL has an implied 42% downside risk. In our bull-case scenario, the intrinsic value could be significantly higher if growth and margins exceed baseline expectations.
We apply a discount rate (WACC) of 16.0% to calculate the present value of GRAL's future cash flows. This rate reflects the perceived risk and cost of capital for the business.
The model assumes a consensus-driven baseline growth rate for the next 5 years, which gradually tapers down to a terminal growth rate of 3.0%. The exact rates flex depending on whether you are viewing the bear, base, or bull scenario.
This valuation projects future free cash flow (FCFF) and discounts them back to present value using a WACC. For enterprise models, we then adjust for net debt and divide by diluted shares to calculate the final equity value per share.
Disclaimer: This page is for informational purposes only and does not constitute financial advice. Intrinsic value estimates are model outputs under stated assumptions and should not be relied upon as the sole basis for any investment decision.
Live VCP patterns, Cup & Handle overlays, support/resistance, and AI trade plans.
High-probability breakout stocks crossing their pivot across 5 pattern engines.
DCF models, multiple analysis, and analyst estimates.
10-year return with dividends reinvested.
Compare growth, multiples, and margins vs sector.