ARK’s Expected Value For Exact Sciences In 2027

Dropping chemical liquid to test tube, laboratory research and development concept. scientist sample chemistry or medicine test

Yozayo/iStock via Getty Images

By Simon Barnett, Director of Research, Life Sciences

According to ARK’s research, Exact Sciences (EXAS, “Exact”) has been a pioneering force in the growing field of oncology testing and will likely remain so during the

Input Name Explanation Base Case Value
Long-Term CRC Screening Adherence Rate (%) The percentage of eligible individuals who adhere to guideline-recommended CRC screening—a long-term asymptote, not the value in 2027. 80%
Sales Model Mix (Cologuard) The percentage of Cologuard volume driven by outbound sales rather than digital integration, rescreening, and network effects. 60%
Takeover Time (Cologuard) The number of years for Cologuard to move through its middle-adoption phase. 15
Long-Term CRC Market Share (%) Exact’s share of annual CRC screening volume—a long-term asymptote, not the value in 2027. Presently, Exact’s share of this market is ~7.5% and we expect that to reach ~16.5% by the end of 2027. 40%
Pre-Reimbursement MCED Market Fraction (%) The fraction of the MCED total addressable market (TAM) unlockable prior to national guideline inclusion and reimbursement. 10%
Onset Year of Rapid-Growth (MCED, Post-Reimbursement) The year that Exact’s reimbursed MCED test accelerates from its early adoption phase. 2029

Cologuard and Oncotype DX

Input Name Explanation Base Case Value
Long-Term Risk Stratification Market Share (%) Exact’s share of US prognostic testing volume (breast, colorectal, etc.). The input value is a long-term asymptote, not the value in 2027. Presently, Exact’s share of this market is ~35% and we expect that to reach ~53% by 2027. 70%
Tumor-Informed MRD Test Frequency The average number of MRD surveillance tests that a patient receives per year. 1.5
Onset Year of Fast Rapid Growth (Informed MRD) The year that Exacts’ tumor-informed MRD test accelerates out from its early adoption phase. 2027
Naïve MRD Market Share (%) Exact’s share of tumor-naïve MRD testing volume. The input value is a long-term asymptote, not the value in 2027. 10%

Exact Sciences consolidated revenue forecast

Exact Sciences revenue component breakdown

Output Name 2016 2021 2027 Base Case 2027 Bull Case 2027 Bear Case
Cologuard Revenue ($K) $99,380 $1,062,000 $2,986,000 $3,206,000 $2,351,000
Oncotype DX Revenue ($K) N/A $562,000 $1,088,000 $1,142,000 $1,051,000
Total Revenue ($K) $99,380 $1,767,000 $5,276,000 $6,203,000 $4,150,000
Exit Growth Rate (%) N/A N/A 15% 17% 13%
Core EV/EBITDA Multiple* N/A N/A 20 24 18
Market Cap ($M) $1,500 $13,900 $32,674 $46,674 $17,248
Share Price/Target ($) N/A $45 $139 $208 $74

Exact Sciences cancer incidence

Cheaper sequencing has enabled liquid biopsy research

Molecular oncology

Molecular testing

Preventive medicine

Exact Sciences

Preventive care utilization

Sensitivity/specificity

Cancer screening

Exact Sciences

Exact Sciences Oncotype DX

Olaparib
Olaparib

Exact Sciences

Be the first to comment

Leave a Reply

Your email address will not be published.


*