Exact Sciences

EXAS

$
103.58
(
0.3
%)
(
+
0.3
%)
+
1.4
%
105.00
NASDAQ

Last Price

03/13/26, 09:30 AM
 EDT

Margin of Safety

Current Compounder
$
105.00

PORTFOLIO CATEGORY

Modeled fair value

0% to 15%
$12.435 billion

Allocation Suggestion

Modeled fair value

Model Basis

LAST REFINED:
February 13, 2026
The current model INCLUDES the following assets and assumptions:
The current model is based on operating metrics, including:
  • The model now reflects the acquisition price of $105 per share. The 2026 model basis is presented below, which has a fair value of $64.40 per share.
  • Full-year 2026 revenue of $3.598 billion, representing year-over-year growth of 13.9%.
  • Screening segment revenue of $2.851 billion, representing year-over-year growth of 15.7%.
  • Precision Oncology segment revenue of $746 million, representing year-over-year growth of 7.5%.
  • Operating income of $349 million.
  • Net income of $329 million to $369 million, or earnings per share (EPS) of $1.70 to $1.91.
  • Excludes blood-based screening tools.
The current model EXCLUDES the following assets:

SEC Filings