EXACT SCIENCES CORP (EXAS)

Services-Medical Laboratories

Latest Price

$104.91

TTM P/E

Normalized P/E

Div Yield

Book Value

P/B Ratio

Valuation metrics

Base FCF: $73M (median of recent 5yr)

Growth: 25%/yr (median YOY, capped at 25%)

Discount rate: 10%

Terminal growth: 3%

Projection horizon: 10 years

DCF Fair Value

$33.40

68% downside