Tearsheet

GRAIL (GRAL)


Market Price (12/29/2025): $91.49 | Market Cap: $3.3 Bil
Sector: Health Care | Industry: Life Sciences Tools & Services

GRAIL (GRAL)


Market Price (12/29/2025): $91.49
Market Cap: $3.3 Bil
Sector: Health Care
Industry: Life Sciences Tools & Services

Investment Highlights Why It Matters Detailed financial logic regarding cash flow yields vs trend-riding momentum.


0 Cash is significant % of market cap
Net D/ENet Debt/Equity. Debt net of cash. Negative indicates net cash. Equity is taken as the Market Capitalization is -15%
Meaningful short interest
Short Interest % of Basic SharesShort Interest % of Basic Shares = (Short Interest Quantity) / (Basic Shares Outstanding). A high fraction of short interest can indicate potential risk of a short squeeze. is 13%
Not profitable at operating income level
Op Inc LTMOperating Income, Last Twelve Months is -547 Mil, Op Mgn LTMOperating Margin = Operating Income / Revenue Reflects profitability before taxes and before impact of capital structure (interest payments). is -385%
1 Megatrend and thematic drivers
Megatrends include Biotechnology & Genomics, and Precision Medicine. Themes include Advanced Diagnostics, and Personalized Diagnostics.
  Stock price has recently run up significantly
12M Rtn12 month market price return is 367%
2   Significant share based compensation
SBC/Rev LTMShare Based Compensation / Revenue (Sales), Last Twelve Months (LTM) is 41%
3   Not cash flow generative
CFO/Rev LTMCash Flow from Operations / Revenue (Sales), Last Twelve Months (LTM) is -232%, FCF/Rev LTMFree Cash Flow / Revenue (Sales), Last Twelve Months (LTM) is -233%
4   Valuation getting more expensive
P/S 6M Chg %Price/Sales change over 6 months. Declining P/S indicates valuation has become less expensive. is 70%
5   Yield minus risk free rate is negative
ERPEquity Risk Premium (ERP) = Total Yield - Risk Free Rate, Reflects the premium above risk free assets offered by the investment. is -16%
6   High stock price volatility
Vol 12M is 113%
7   Key risks
GRAL key risks include [1] significant cash burn from high operating losses, Show more.
0 Cash is significant % of market cap
Net D/ENet Debt/Equity. Debt net of cash. Negative indicates net cash. Equity is taken as the Market Capitalization is -15%
1 Megatrend and thematic drivers
Megatrends include Biotechnology & Genomics, and Precision Medicine. Themes include Advanced Diagnostics, and Personalized Diagnostics.
2 Meaningful short interest
Short Interest % of Basic SharesShort Interest % of Basic Shares = (Short Interest Quantity) / (Basic Shares Outstanding). A high fraction of short interest can indicate potential risk of a short squeeze. is 13%
3 Not profitable at operating income level
Op Inc LTMOperating Income, Last Twelve Months is -547 Mil, Op Mgn LTMOperating Margin = Operating Income / Revenue Reflects profitability before taxes and before impact of capital structure (interest payments). is -385%
4 Stock price has recently run up significantly
12M Rtn12 month market price return is 367%
5 Significant share based compensation
SBC/Rev LTMShare Based Compensation / Revenue (Sales), Last Twelve Months (LTM) is 41%
6 Not cash flow generative
CFO/Rev LTMCash Flow from Operations / Revenue (Sales), Last Twelve Months (LTM) is -232%, FCF/Rev LTMFree Cash Flow / Revenue (Sales), Last Twelve Months (LTM) is -233%
7 Valuation getting more expensive
P/S 6M Chg %Price/Sales change over 6 months. Declining P/S indicates valuation has become less expensive. is 70%
8 Yield minus risk free rate is negative
ERPEquity Risk Premium (ERP) = Total Yield - Risk Free Rate, Reflects the premium above risk free assets offered by the investment. is -16%
9 High stock price volatility
Vol 12M is 113%
10 Key risks
GRAL key risks include [1] significant cash burn from high operating losses, Show more.

Valuation, Metrics & Events

GRAL Stock


Why The Stock Moved


Qualitative Assessment

AI Analysis | Feedback

For the approximate time period from August 31, 2025, to December 26, 2025, GRAIL (GRAL) experienced significant stock movement, which can be attributed to several key developments.

1. Promising Clinical Trial Results and FDA Regulatory Progress. Throughout September, October, and November 2025, GRAIL's stock surged on the back of promising clinical trial results and advancements in FDA regulatory processes. For instance, on October 8, 2025, stocks traded up by 16.68% following encouraging clinical trial outcomes. Similarly, on October 3, 2025, the stock reached a 2025 high, driven by optimism surrounding clinical progress and regulatory milestones, particularly the potential for PATHFINDER 2 trial data to accelerate FDA approval and Medicare reimbursement. Further, a "groundbreaking FDA designation" and positive trial results were cited for a 10.14% surge on November 24, 2025.

2. Successful Capital Raise and Strategic Partnerships. In October 2025, GRAIL secured substantial financing and forged a significant international partnership. The company completed a private placement, selling shares at $70.05 to raise approximately $325 million. This boosted GRAIL's cash position to over $850 million, providing financial stability. Concurrently, GRAIL entered a binding letter of intent with Samsung to expand its Galleri test into Asian markets, with Samsung also investing $100 million at the same share price.

Show more

Stock Movement Drivers

Fundamental Drivers

The 83.7% change in GRAL stock from 9/28/2025 to 12/28/2025 was primarily driven by a 75.5% change in the company's P/S Multiple.
928202512282025Change
Stock Price ($)49.8691.5983.69%
Change Contribution ByLTMLTM
Total Revenues ($ Mil)134.28141.835.62%
P/S Multiple13.2923.3375.53%
Shares Outstanding (Mil)35.7936.12-0.93%
Cumulative Contribution83.68%

LTM = Last Twelve Months as of date shown

Market Drivers

9/28/2025 to 12/28/2025
ReturnCorrelation
GRAL83.7% 
Market (SPY)4.3%42.8%
Sector (XLV)15.2%20.3%

Fundamental Drivers

The 89.3% change in GRAL stock from 6/29/2025 to 12/28/2025 was primarily driven by a 83.7% change in the company's P/S Multiple.
629202512282025Change
Stock Price ($)48.3991.5989.27%
Change Contribution ByLTMLTM
Total Revenues ($ Mil)130.71141.838.50%
P/S Multiple12.7023.3383.67%
Shares Outstanding (Mil)34.3136.12-5.29%
Cumulative Contribution88.74%

LTM = Last Twelve Months as of date shown

Market Drivers

6/29/2025 to 12/28/2025
ReturnCorrelation
GRAL89.3% 
Market (SPY)12.6%39.8%
Sector (XLV)17.0%25.7%

Fundamental Drivers

The 367.3% change in GRAL stock from 12/28/2024 to 12/28/2025 was primarily driven by a 0.0% change in the company's Total Revenues ($ Mil).
1228202412282025Change
Stock Price ($)19.6091.59367.30%
Change Contribution ByLTMLTM
Total Revenues ($ Mil)�141.83�
P/S Multiple�23.33�
Shares Outstanding (Mil)31.0536.12-16.35%
Cumulative Contribution�

LTM = Last Twelve Months as of date shown

Market Drivers

12/28/2024 to 12/28/2025
ReturnCorrelation
GRAL367.3% 
Market (SPY)17.0%41.1%
Sector (XLV)13.8%30.3%

Fundamental Drivers

null
null

Market Drivers

12/29/2023 to 12/28/2025
ReturnCorrelation
GRAL  
Market (SPY)48.4%37.6%
Sector (XLV)17.8%30.2%

Return vs. Risk


Price Returns Compared

 202020212022202320242025Total [1]
Returns
GRAL Return----5%415%440%
Peers Return16%38%-12%21%26%16%150%
S&P 500 Return16%27%-19%24%23%18%114%

Monthly Win Rates [3]
GRAL Win Rate----43%67% 
Peers Win Rate52%65%42%68%57%52% 
S&P 500 Win Rate58%75%42%67%75%73% 

Max Drawdowns [4]
GRAL Max Drawdown-----26%-2% 
Peers Max Drawdown-34%-5%-26%-7%-9%-23% 
S&P 500 Max Drawdown-31%-1%-25%-1%-2%-15% 


[1] Cumulative total returns since the beginning of 2020
[2] Peers: HPQ, HPE, IBM, CSCO, AAPL.
[3] Win Rate = % of calendar months in which monthly returns were positive
[4] Max drawdown represents maximum peak-to-trough decline within a year
[5] 2025 data is for the year up to 12/26/2025 (YTD)

How Low Can It Go

GRAL has limited trading history. Below is the Health Care sector ETF (XLV) in its place.

Unique KeyEventXLVS&P 500
2022 Inflation Shock2022 Inflation Shock  
2022 Inflation Shock% Loss% Loss-16.1%-25.4%
2022 Inflation Shock% Gain to Breakeven% Gain to Breakeven19.1%34.1%
2022 Inflation ShockTime to BreakevenTime to Breakeven599 days464 days
2020 Covid Pandemic2020 Covid Pandemic  
2020 Covid Pandemic% Loss% Loss-28.8%-33.9%
2020 Covid Pandemic% Gain to Breakeven% Gain to Breakeven40.4%51.3%
2020 Covid PandemicTime to BreakevenTime to Breakeven116 days148 days
2018 Correction2018 Correction  
2018 Correction% Loss% Loss-15.8%-19.8%
2018 Correction% Gain to Breakeven% Gain to Breakeven18.8%24.7%
2018 CorrectionTime to BreakevenTime to Breakeven326 days120 days
2008 Global Financial Crisis2008 Global Financial Crisis  
2008 Global Financial Crisis% Loss% Loss-40.6%-56.8%
2008 Global Financial Crisis% Gain to Breakeven% Gain to Breakeven68.3%131.3%
2008 Global Financial CrisisTime to BreakevenTime to Breakeven1,100 days1,480 days

Compare to HPQ, HPE, IBM, CSCO, AAPL

In The Past

SPDR Select Sector Fund's stock fell -16.1% during the 2022 Inflation Shock from a high on 4/8/2022. A -16.1% loss requires a 19.1% gain to breakeven.

Preserve Wealth

Limiting losses and compounding gains is essential to preserving wealth over time.

Asset Allocation

Actively managed asset allocation strategies protect wealth. Learn more.

About GRAIL (GRAL)

GRAIL, LLC, a biotechnology company, focuses on developing technologies for early cancer detection. The company develops Galleri, a screening test for asymptomatic individuals over 50 years of age; and DAC, a diagnostic aid for cancer tests to accelerate diagnostic resolution for patients for whom there is a clinical suspicion of cancer. It is also developing minimal residual disease and other post-diagnostic tests. GRAIL, LLC was formerly known as PSC15, Inc. and changed its name to GRAIL, LLC in January 2016. The company was incorporated in 2015 and is based in Menlo Park, California. GRAIL, LLC operates as a subsidiary of Illumina, Inc.

AI Analysis | Feedback

1. 23andMe for early cancer detection. (GRAIL offers non-invasive, advanced molecular tests for health insights, similar to 23andMe, but focused on identifying multiple cancers at early stages from a blood sample.)

2. The Tesla of cancer diagnostics. (GRAIL aims to be a groundbreaking, high-tech innovator and disruptor in the field of cancer screening, much like Tesla did for electric vehicles.)

3. Exact Sciences for multi-cancer blood tests. (Like Exact Sciences with Cologuard, GRAIL develops and commercializes non-invasive cancer screening tests, but expands the scope to detect many different cancers from a single blood draw.)

AI Analysis | Feedback

  • Galleri® multi-cancer early detection test: This is a blood test designed to detect over 50 types of cancer through a single blood draw, often before symptoms appear.

AI Analysis | Feedback

GRAIL (symbol: GRAL) primarily sells its multi-cancer early detection test, Galleri, to other companies and organizations within the healthcare ecosystem rather than directly to individuals. The company's business model involves partnering with entities that facilitate access to and adoption of its diagnostic test.

Due to the nature of diagnostic test sales, GRAIL's revenue is generated from numerous individual tests ordered through various channels. As such, GRAIL does not have a concentrated base of major customers that individually account for a significant portion (e.g., 10% or more) of its total revenue, and therefore, specific "major customers" in this traditional financial sense are not typically disclosed in public filings.

However, GRAIL's customer base and strategic partnerships primarily involve the following categories of organizations:

  • Healthcare Systems and Providers: These organizations purchase the tests or testing services from GRAIL to offer to their patients. While specific major customers are not publicly identified by GRAIL due to the diffuse nature of their sales, examples of the types of healthcare organizations that serve as customers or partners in offering the Galleri test include:
    • Mayo Clinic (private, non-profit)
    • Cleveland Clinic (private, non-profit)
    • MultiCare (private, non-profit)
    • Intermountain Healthcare (private, non-profit)

    These organizations are generally not publicly traded companies with stock symbols.

  • Self-Insured Employers: Companies that are self-insured and offer the Galleri test as a benefit to their employees as part of wellness or health management programs. These employers act as direct customers. GRAIL typically does not disclose the names of individual employer customers due to confidentiality agreements, and no single employer is known to constitute a major customer by revenue concentration.

It's important to note that while health plans and payers (e.g., Aetna, which is part of CVS Health (CVS); UnitedHealthcare, which is part of UnitedHealth Group (UNH)) are critical for securing reimbursement and broader access, they are generally not direct "customers" purchasing the diagnostic test from GRAIL itself. Instead, they are payers that cover the cost of the test for eligible individuals once ordered by a physician.

AI Analysis | Feedback

  • Illumina, Inc. (ILMN)

AI Analysis | Feedback

Bob Ragusa, Chief Executive Officer

Bob Ragusa was appointed Chief Executive Officer of GRAIL in October 2021. He also serves as a Director at Dante Labs Inc.

Aaron Freidin, Chief Financial Officer

Aaron Freidin serves as the Chief Financial Officer of GRAIL.

Joshua Ofman, President

Joshua Ofman serves as the President and Chief Medical Officer of GRAIL. He previously spent 16 years at Amgen, where he most recently held the position of Senior Vice President of global health policy.

Andrew Partridge, Chief Commercial Officer

Andrew Partridge is the Chief Commercial Officer at GRAIL. Before joining GRAIL, he served as Chief Commercial Officer at Turning Point Therapeutics. He also held the role of Senior Vice President and Head of North American Commercial Operations at Vertex Pharmaceuticals, and had sales and marketing positions at Schering-Plough, Roche, and Amgen.

Paul Ciccolella, Senior Vice President, Global Development & Operations

Paul Ciccolella is the Senior Vice President, Global Development & Operations at GRAIL. He is also recognized as Senior Vice President of Research and Senior Vice President, Global Technology and Operations.

AI Analysis | Feedback

Here are the key risks to GRAIL's business:
  1. High Operating Losses and Significant Cash Burn: GRAIL is not currently profitable and faces substantial operating losses and negative free cash flow due to significant investments in research and development and scaling operations. This substantial cash burn suggests a future need for capital raises, which could potentially dilute existing shareholders.
  2. Regulatory and Reimbursement Uncertainty for its Flagship Product: The Galleri test has not yet received clearance or approval from the U.S. Food and Drug Administration (FDA). The company's ability to achieve significant revenue growth and commercial success is highly dependent on securing these regulatory approvals and favorable reimbursement policies, which are anticipated to be lengthy processes with inherent uncertainties, partly due to limited real-world evidence and health economics data.
  3. Intense Competition and Market Adoption Challenges: GRAIL operates within a highly competitive landscape for cancer detection and diagnostic technologies, necessitating continuous innovation and product differentiation to maintain and grow market share. The company's financial performance is heavily reliant on the widespread market acceptance and adoption of its multi-cancer early detection test, Galleri, which competes with both existing screening methods and other emerging technologies.

AI Analysis | Feedback

One clear emerging threat for GRAIL comes from established diagnostic companies with strong existing commercial channels and brand recognition in cancer screening that are developing their own multi-cancer early detection (MCED) tests. A prime example is Exact Sciences (EXAS), which already has significant market penetration with its Cologuard product for colon cancer screening. Exact Sciences is actively developing its own MCED test, Cancerguard, and its existing relationships with physicians and established reimbursement pathways could give it a substantial competitive advantage in commercializing an MCED test, potentially allowing it to gain market share rapidly against GRAIL's Galleri, even if the underlying technology is comparable. This mirrors how companies with superior distribution or established market positions can disrupt incumbents or slow the adoption of new entrants, similar to how Netflix's model disrupted Blockbuster's.

AI Analysis | Feedback

GRAIL's primary product is the Galleri multi-cancer early detection (MCED) blood test.

Addressable Market Sizes for GRAIL's Galleri Test:

  • Global Multi-Cancer Early Detection Market: The global multi-cancer early detection market size was estimated at approximately USD 1.12 billion in 2024 and is projected to reach about USD 2.86 billion by 2030, growing at a compound annual growth rate (CAGR) of 17% from 2025 to 2030. Another estimate projects the global market to reach USD 4.8 billion by 2033, with a CAGR of 16.5% from 2025 to 2033.
  • U.S. Multi-Cancer Early Detection Market: Analysts at Morgan Stanley identify a total addressable market of USD 100 billion for multi-cancer early detection in which GRAIL has a first-mover advantage. GRAIL estimates an addressable market of over 100 million individuals in the U.S. who are over the age of 50.
  • Europe Multi-Cancer Early Detection Market: Europe held a dominant share of 36.05% of the multi-cancer early detection market in 2024. The market size in Europe is projected to reach USD 1.15 billion by 2032, growing at a CAGR of 14.8% from 2023 to 2032.

AI Analysis | Feedback

GRAIL (symbol: GRAL) is expected to drive future revenue growth over the next 2-3 years through several key initiatives, primarily centered around its multi-cancer early detection (MCED) test, Galleri.

  1. Increased Adoption and Commercialization of Galleri: GRAIL anticipates significant revenue growth from the continued expansion of Galleri test sales and adoption within the U.S. market. The company has seen a growing number of ordering providers, with over 9,000 as of year-end 2023, and over 150,000 commercial tests completed. First-quarter 2025 results showed 22% year-over-year growth in U.S. Galleri revenue, with over 37,000 tests completed, indicating rising demand. GRAIL projects a 20% to 30% increase in U.S. Galleri revenue for 2025. Efforts like the "Generation Possible" campaign also aim to raise awareness among high-risk populations, supporting higher recurring revenue with repeat testing rates exceeding 25%.

  2. Expansion through Strategic Partnerships and Integrations: Collaborations with healthcare platforms and insurance providers are crucial for broader accessibility and streamlined ordering of Galleri. GRAIL has partnered with companies like athenahealth, integrating Galleri ordering into EHR systems for over 160,000 U.S. clinicians, thereby reducing administrative hurdles. Further partnerships with Quest Diagnostics and Everlywell are expanding direct-to-consumer access and leveraging extensive provider networks. Additionally, securing coverage with payers such as Curative Insurance Company and BeniComp, and the inclusion of Galleri as a covered benefit by TRICARE Health Insurance in early 2025, are expanding the eligible customer base.

  3. Regulatory Approvals and Broader Reimbursement: Obtaining Pre-Market Approval (PMA) from the FDA and expanding reimbursement coverage are pivotal for unlocking significant market potential. GRAIL expects to complete its modular PMA submission for Galleri with the FDA by the first half of 2026, with an approval decision anticipated roughly 12 months thereafter. FDA approval is expected to enable broad marketing and unlock coverage from Medicare (CMS) and large commercial insurers. The ongoing Galleri-Medicare (REACH) study, which will enroll 50,000 Medicare beneficiaries, is designed to generate real-world evidence to support clinical impact in this population.

  4. New Product Development and Pipeline Expansion: Investment in research and development is aimed at improving existing products and introducing new diagnostic solutions. GRAIL's proprietary targeted methylation platform enables product improvements and new product introductions over time. The company is developing applications for precision oncology, including minimal residual disease (MRD) detection, recurrence monitoring, and novel biomarker discovery. An updated, automated version of the Galleri test, rolled out in Q4 2024, is designed to reduce sequencing costs, increase lab efficiency, and support growth at population scale. GRAIL has approximately 7 products in development within the In Vitro Diagnostics market, with some in late stages.

  5. International Market Expansion: Expanding Galleri's availability to new geographic markets presents another avenue for revenue growth. GRAIL has initiated commercial launches in regions such as Israel through a partnership with OncoTest. The ongoing NHS-Galleri randomized clinical trial in the United Kingdom, with final study visits expected to complete in Q3 2025 and detailed results in mid-2026, holds the potential for a national rollout across the NHS, which could be the first national health system MCED implementation.

AI Analysis | Feedback

Share Issuance

  • GRAIL filed for an initial public offering (IPO) in September 2020, aiming to raise an estimated $500 million, although this offering was subsequently withdrawn.
  • In June 2024, GRAIL completed its spin-off from Illumina, resulting in Illumina distributing 85.5% of GRAIL's stock to Illumina shareholders.
  • In October 2025, GRAIL announced a private placement financing transaction expected to generate gross proceeds of approximately $325.0 million from the issuance of common stock and warrants.

Inbound Investments

  • Illumina re-acquired GRAIL in August 2021 for an approximate value of $8 billion in cash and stock, which included approximately $3.5 billion in cash consideration paid to GRAIL stockholders excluding Illumina.
  • As part of the European Commission's order for Illumina to divest GRAIL, Illumina was directed in October 2023 to capitalize GRAIL with two-and-a-half years of funding.
  • GRAIL reinforced its financial position with approximately $435 million in new funding around October 2025, including strategic backing from Samsung for expansion into Asian markets.

Capital Expenditures

  • GRAIL's capital allocation has been primarily focused on the development and commercialization of its multi-cancer early detection blood test, Galleri.

Trade Ideas

Select ideas related to GRAL. For more, see Trefis Trade Ideas.

Unique KeyDateTickerCompanyCategoryTrade Strategy6M Fwd Rtn12M Fwd Rtn12M Max DD
CRL_11142025_Dip_Buyer_FCFYield11142025CRLCharles River Laboratories InternationalDip BuyDB | FCFY OPMDip Buy with High FCF Yield and High Margin
Buying dips for companies with high FCF yield and meaningfully high operating margin
21.4%21.4%-3.7%
GDRX_11142025_Dip_Buyer_High_CFO_Margins_ExInd_DE11142025GDRXGoodRxDip BuyDB | CFO/Rev | Low D/EDip Buy with High Cash Flow Margins
Buying dips for companies with significant cash flows from operations and reasonable debt / market cap
-7.4%-7.4%-11.8%
ASTH_11142025_Dip_Buyer_High_FCF_Yield_ExInd_DE_RevG11142025ASTHAstrana HealthDip BuyDB | FCF Yield | Low D/EDip Buy with High Free Cash Flow Yield
Buying dips for companies with significant free cash flow yield (FCF / Market Cap) and reasonable debt / market cap
18.0%18.0%-5.5%
SGRY_11142025_Dip_Buyer_High_FCF_Yield_ExInd_DE_RevG11142025SGRYSurgery PartnersDip BuyDB | FCF Yield | Low D/EDip Buy with High Free Cash Flow Yield
Buying dips for companies with significant free cash flow yield (FCF / Market Cap) and reasonable debt / market cap
3.9%3.9%-1.4%
TFX_11072025_Dip_Buyer_FCFYield11072025TFXTeleflexDip BuyDB | FCFY OPMDip Buy with High FCF Yield and High Margin
Buying dips for companies with high FCF yield and meaningfully high operating margin
12.2%12.2%-5.1%

Recent Active Movers

More From Trefis

Peer Comparisons for GRAIL

Peers to compare with:

Financials

GRALHPQHPEIBMCSCOAAPLMedian
NameGRAIL HP Hewlett .Internat.Cisco Sy.Apple  
Mkt Price91.5923.2624.49305.0978.16273.4084.88
Mkt Cap3.321.932.6284.9309.24,074.4158.8
Rev LTM14255,29534,29665,40257,696408,62556,496
Op Inc LTM-5473,6241,64411,54412,991130,2147,584
FCF LTM-3302,80062711,85412,73396,1847,327
FCF 3Y Avg-2,9781,40011,75313,879100,50311,753
CFO LTM-3293,6972,91913,48313,744108,5658,590
CFO 3Y Avg-3,6723,89613,49814,736111,55913,498

Growth & Margins

GRALHPQHPEIBMCSCOAAPLMedian
NameGRAIL HP Hewlett .Internat.Cisco Sy.Apple  
Rev Chg LTM20.5%3.2%13.8%4.5%8.9%6.0%7.4%
Rev Chg 3Y Avg--3.9%6.5%2.6%3.7%1.8%2.6%
Rev Chg Q26.3%4.2%14.4%9.1%7.5%9.6%9.4%
QoQ Delta Rev Chg LTM5.6%1.1%3.7%2.1%1.8%2.1%2.1%
Op Mgn LTM-385.5%6.6%4.8%17.7%22.5%31.9%12.1%
Op Mgn 3Y Avg-7.4%7.2%16.4%24.2%30.8%16.4%
QoQ Delta Op Mgn LTM65.0%-0.2%-1.4%0.6%0.4%0.1%0.2%
CFO/Rev LTM-231.8%6.7%8.5%20.6%23.8%26.6%14.6%
CFO/Rev 3Y Avg-6.8%12.7%21.4%26.1%28.4%21.4%
FCF/Rev LTM-232.6%5.1%1.8%18.1%22.1%23.5%11.6%
FCF/Rev 3Y Avg-5.5%4.6%18.6%24.6%25.6%18.6%

Valuation

GRALHPQHPEIBMCSCOAAPLMedian
NameGRAIL HP Hewlett .Internat.Cisco Sy.Apple  
Mkt Cap3.321.932.6284.9309.24,074.4158.8
P/S23.30.41.04.45.410.04.9
P/EBIT-6.16.819.925.122.531.321.2
P/E-8.18.6572.736.029.941.033.0
P/CFO-10.15.911.221.122.537.516.2
Total Yield-12.3%14.1%2.3%5.0%5.4%2.8%3.9%
Dividend Yield0.0%2.5%2.1%2.2%2.1%0.4%2.1%
FCF Yield 3Y Avg-10.6%5.5%6.4%6.0%3.1%6.0%
D/E0.00.50.70.20.10.00.2
Net D/E-0.10.30.60.20.00.00.1

Returns

GRALHPQHPEIBMCSCOAAPLMedian
NameGRAIL HP Hewlett .Internat.Cisco Sy.Apple  
1M Rtn-17.0%-3.6%12.7%-1.1%1.6%-2.0%-1.5%
3M Rtn83.7%-11.9%2.7%7.9%17.0%7.1%7.5%
6M Rtn89.3%-4.0%34.5%6.6%15.2%36.3%24.9%
12M Rtn367.3%-27.0%16.2%40.5%34.5%7.5%25.3%
3Y Rtn438.8%-3.7%67.3%141.3%79.6%114.1%96.9%
1M Excs Rtn-17.4%-5.6%12.9%-2.2%-0.0%-3.7%-3.0%
3M Excs Rtn79.4%-16.2%-1.7%3.6%12.7%2.8%3.2%
6M Excs Rtn77.0%-16.3%22.3%-5.7%3.0%24.0%12.6%
12M Excs Rtn373.3%-42.9%-0.7%25.0%19.9%-8.4%9.6%
3Y Excs Rtn357.4%-83.5%-11.2%59.6%-1.2%28.4%13.6%

Financials

Segment Financials

Revenue by Segment
$ Mil20242023
Multi-cancer early detection testing and services9356
Total9356


Operating Income by Segment
$ Mil20242023
Multi-cancer early detection testing and services-1,515-5,443
Total-1,515-5,443


Net Income by Segment
$ Mil20242023
Multi-cancer early detection testing and services-1,466-5,399
Total-1,466-5,399


Price Behavior

Price Behavior
Market Price$91.59 
Market Cap ($ Bil)3.3 
First Trading Date06/25/2024 
Distance from 52W High-17.8% 
   50 Days200 Days
DMA Price$90.57$28.42
DMA Trendupup
Distance from DMA1.1%222.2%
 3M1YR
Volatility100.4%114.2%
Downside Capture303.39244.92
Upside Capture542.33364.73
Correlation (SPY)42.0%41.2%
GRAL Betas & Captures as of 11/30/2025

 1M2M3M6M1Y3Y
Beta4.403.443.422.812.50-0.16
Up Beta7.986.375.903.511.89-0.81
Down Beta-0.151.071.511.572.560.36
Up Capture691%853%1247%792%2693%440%
Bmk +ve Days12253873141426
Stock +ve Days9223663126176
Down Capture292%180%97%184%148%101%
Bmk -ve Days7162452107323
Stock -ve Days10192661121180

[1] Upside and downside betas calculated using positive and negative benchmark daily returns respectively
Based On 1-Year Data
null
Based On 5-Year Data
null
Based On 10-Year Data
null

Short Interest

Short Interest: As Of Date12152025
Short Interest: Shares Quantity4,730,136
Short Interest: % Change Since 11302025-11.3%
Average Daily Volume893,447
Days-to-Cover Short Interest5.29
Basic Shares Quantity36,124,256
Short % of Basic Shares13.1%

Earnings Returns History

Expand for More
 Forward Returns
Earnings Date1D Returns5D Returns21D Returns
11/12/2025-1.9%3.8%7.4%
8/12/20251.1%-6.5%15.0%
5/13/2025-23.3%-8.3%-2.3%
2/20/2025-14.7%-17.7%-36.6%
11/12/20245.5%-2.0%37.7%
8/13/2024-2.8%1.4%-14.5%
SUMMARY STATS   
# Positive223
# Negative443
Median Positive3.3%2.6%15.0%
Median Negative-8.8%-7.4%-14.5%
Max Positive5.5%3.8%37.7%
Max Negative-23.3%-17.7%-36.6%

SEC Filings

Expand for More
Report DateFiling DateFiling
93020251113202510-Q 9/30/2025
6302025813202510-Q 6/30/2025
3312025514202510-Q 3/31/2025
12312024305202510-K 12/31/2024
93020241113202410-Q 9/30/2024
6302024813202410-Q 6/30/2024
3312024529202410-12B/A 3/31/2024
12312023506202410-12B 12/31/2023
123120199092020S-1 12/31/2019