Homepage
AGING Analysis Report
Jun 1, 2026
25 days ago · 93% complete · +4 refreshed

CareDx, Inc

CDNA NASDAQ Categories PDF
Healthcare · Medical - Diagnostics & Research
South San Francisco, CA 94080, United States IPO 2014 caredx.com Updated Jun 1, 7:03pm
Price
$22.80
Market Cap
$1.2B
Employees
644
Beta
2.49
Avg Volume
688,700
CEO
John Walter Hanna Jr.
Business Description

CareDx, Inc. discovers, develops, and commercializes diagnostic solutions for transplant patients and caregivers worldwide. It provides AlloSure Kidney, a donor-derived cell-free DNA (dd-cfDNA) solution for kidney transplant patients; AlloMap Heart, a gene expression solution for heart transplant patients; AlloSure Heart, a dd-cfDNA solution for heart transplant patients; and AlloSure Lung, a dd-cfDNA solution for lung transplant patients. The company also offers TruSight HLA, a next generation sequencing (NGS) based high resolution typing solution; Olerup SSP, which is used to type human leukocyte antigen (HLA) alleles based on sequence specific primer technology; QTYPE that enables precision in HLA typing; and Ottr, a transplant patient management software. In addition, it provides AlloSeq Tx, a high-resolution HLA typing solution; AlloSeq cfDNA, a surveillance solution to measure dd-cfDNA in blood; AlloSeq HCT, a solution for chimerism testing for stem cell transplant recipients; and XynQAPI transplant quality tracking and waitlist management solutions, as well as AlloCare, a mobile app that offers a patient-centric resource for transplant recipients. The company offers its products directly to customers, as well as through third-party distributors and sub-distributors. It has a license agreement with Illumina, Inc. for the distribution, development, and commercialization of NGS products and technologies; and Cibiltech SAS to commercialize iBox, a software for the predictive analysis of post-transplantation kidney allograft loss. The company was formerly known as XDx, Inc. and changed its name to CareDx, Inc. in March 2014. The company was incorporated in 1998 and is headquartered in South San Francisco, California.

Business History
Generated: Jun 1, 2026 7:06pm
Price Overview
Last updated: Jun 1, 2026 7:03pm (25d ago)
$22.80
-0.02 (-0.09%)
Day Range
$21.95 – $23.14
52-Week Range
$10.96 – $23.24
50-Day MA
$19.80
200-Day MA
$17.60
Volume
591,100.00
Analyst Price Targets
Low $18.00
Consensus $24.00
High $28.00
(12 analysts)
Share Structure
Outstanding 51,659,481.00
Float 49,287,278.00
Free Float 95.4%
High free float — 95.4% of shares trade freely, ~4.6% held by insiders/institutions
Very liquid — most shares trade freely. Low insider ownership can mean less management alignment, but makes large position sizing straightforward.
Price History (1 Year)
Last updated: Jun 1, 2026 7:10pm (25d ago)
Revenue & Net Income Trend
The directional story — useful even when net income is negative.
Last updated: Jun 1, 2026 7:10pm (25d ago)
Revenue
The top line — total sales before any costs or taxes are subtracted. A measure of how much business the company is doing.
Net Income
The bottom line — profit left after subtracting all expenses, interest, and taxes from revenue. Reflects accounting profitability, but includes non-cash items like depreciation, so it isn't the same as cash earned.
Operating Cash Flow
The real cash generated by the day-to-day business — selling products, paying suppliers, collecting from customers. Calculated from net income by adding back non-cash items and adjusting for timing (unpaid bills, unsold inventory). When OCF consistently lags net income, the reported profit may not be converting to real money.
Period Revenue Net Income Net Margin YoY/QoQ
Key Metrics
API Direct from provider CALC Derived from statements
Industry comparison last run: Jun 1, 2026 7:05pm
P/E Ratio (Price per dollar of earnings)
CALC
Stock Price / EPS (Diluted)
-57.00
Stock Price: $22.80
EPS (Diluted): -0.40
P/B Ratio (Price vs net asset value)
API
Stock Price / Book Value Per Share
3.31
Stock Price: $22.80
Total Equity: $303.10M
Shares: 53,287,546
EV/EBITDA (Total value vs operating profit)
API
Enterprise Value / EBITDA
111.00
Market Cap: $1.18B
Total Debt: $0.00
Cash: $65.43M
EBITDA: -$667,000
Enterprise Value (Takeover price (cap + debt - cash))
API
Market Cap + Total Debt - Cash
$958.2M
Market Cap: $1.18B
Total Debt: $0.00
Cash: $65.43M
P/S Ratio (Price per dollar of revenue)
API
Stock Price / Revenue Per Share
2.64
Stock Price: $22.80
Revenue: $379.81M
Shares: 53,287,546
EV/Sales (Total value vs revenue — works when P/E can't)
API
2.52
Gross Margin (Revenue left after direct costs)
API
Gross Profit / Revenue
67.0%
Gross Profit: $254.43M
Revenue: $379.81M
Operating Margin (Revenue left after all operations)
API
Operating Income / Revenue
-5.5%
Operating Income: -$21.02M
Revenue: $379.81M
Net Margin (Revenue left as actual profit)
API
Net Income / Revenue
-5.6%
Net Income: -$21.35M
Revenue: $379.81M
ROE (Profit from shareholder equity)
API
Net Income / Total Equity
-2.6%
Net Income: -$21.35M
Total Equity: $303.10M
ROIC (Profit from all invested capital)
API
NOPAT / Invested Capital
-4.0%
Operating Income: -$21.02M
Tax Rate: -1.3%
Equity: $303.10M
Total Debt: $0.00
Cash: $65.43M
Zero debt — invested capital = equity minus cash (very efficient)
Current Ratio (Can it pay short-term bills)
API
Current Assets / Current Liabilities
2.86
Current Assets: $257.13M
Current Liabilities: $89.85M
Debt/Equity (Leverage — debt vs equity)
CALC
Total Debt / Total Equity
0.00
Short-Term Debt: $0.00
Long-Term Debt: $0.00
Total Debt: $0.00
Total Equity: $303.10M
Zero debt — this company carries no debt obligations. Strongest possible score.
Rev/Share (Top-line per share)
CALC
Revenue / Shares Outstanding
$7.13
Revenue: $379.81M
Shares: 53,287,546
Book Value/Share (Net assets per share)
CALC
(Total Assets - Total Liabilities) / Shares
$5.69
Total Equity: $303.10M
Shares: 53,287,546
FCF/Share (Real cash generated per share)
CALC
(Operating Cash Flow + CapEx) / Shares
$0.68
Operating CF: $42.03M
CapEx: -$5.91M
Shares: 53,287,546
CapEx is negative (outflow) — added to OCF to get FCF
Div Yield (Annual income from holding)
API
Last Annual Dividend / Stock Price
0.0%
Last Dividend: N/A
Stock Price: $22.80
Payout Ratio (Earnings paid out as dividends)
Dividends Paid / Net Income
Dividends Paid: N/A
Net Income: -$21.35M
Dividends paid not available in cash flow statement
Industry Benchmarks
Last run: Jun 1, 2026 7:05pm
Compares CDNA against LLM-researched typical ranges for its industry. One research call per industry, cached indefinitely — every stock in the same industry reuses the same baseline.
Advanced Analysis Forensic deep-dive · three lenses
The "final boss" read — Opus reviews every forensic module + the full e2e analysis · 2026-06-02 15:37:55
Legacy single-score read — re-run the extended pipeline to get the two-lens split.
CareDx finally has cash flow and a clean balance sheet, but the 2024 'inflection' was a one-off and 2025 reverted to operating losses — the turnaround is real but unfinished.
-5 Hold / Neutral

The forensic picture is genuinely clean on survival: $177M net cash (15% of market cap), Altman Z of 5.16, Beneish M of -3.31, and $36M of TTM FCF mean this company is no longer a going-concern story. Share count is essentially flat (0.5% CAGR), and diluted shares actually FELL from 56.6M in 2024 to 53.3M in 2025 — that's a real buyback, not just SBC mop-up. Earnings quality screens clean (accruals -12% of assets is conservative). On the headline metrics this is the cleanest CareDx has looked in a decade.

But reconciling the trajectory against the narrative exposes the catch. 2024 looked like the inflection — $52.5M net income, +12.2% op margin, $31.6M FCF on $333.8M revenue. 2025 then printed $379.8M revenue (good, +13.8%) but op margin collapsed back to -5.5% and net income went back to -$21.4M. FCF held at $36.1M, which is the saving grace, but the gap between FCF ($36M) and operating loss (-$21M) plus 9.2% SBC/revenue (~$35M) means GAAP profitability is being carried by SBC add-back, not operating leverage. OCF/NI of -0.04x is mechanically meaningless when NI is near zero, but it underscores that the 'profit' isn't durable yet.

Insider tape confirms the skepticism: zero open-market buys in 12 months, 16 sells. Reading the recent tape, most activity is F-InKind (tax withholding on vesting) which is non-directional, but the discretionary S-Sales by Torres, Novack, and Hanna are all post-vesting liquidations with no offsetting P-buys. Nobody on the inside is leaning in at $22. The AI fair-value range of $28-34 requires the 2024 margin profile to return and persist — 2025 says that hasn't happened yet.

Deep Analysis
Last run: Jun 1, 2026 7:09:47 pm

Pre-flight intelligence scans the company first, then routes to the right analytical methods.

0 Company Classification — What type of company is this?
1 Industry Landscape — Where is the industry headed?
2 Company Momentum — Where is this company trending?
3 Forward Projection — 1Y & 2Y projected metrics (requires Layer 1 + 2)
4a DCF Valuation — Present value of future cash flows
Not applicable for Pre Profit Growth companies
4b Earnings Power Value — Floor value — worth with zero growth
Not applicable for Pre Profit Growth companies
4c Anchored PE — Industry PE adjusted for growth differential
Not applicable for Pre Profit Growth companies
4d Reverse DCF — What growth is the market pricing in?
Not applicable for Pre Profit Growth companies
4e Revenue-Based DCF — For growth/narrative companies (skip if mature earner)
4f Anchored P/S — Price-to-Sales peer comparison (skip if mature earner)
4g Scenario Analysis — Bull / Base / Bear (skip if mature earner)
4h Dividend Discount Model — For dividend/income stocks only
Not applicable for Pre Profit Growth companies
4i Book Value Analysis — For deep value / turnaround stocks only
Not applicable for Pre Profit Growth companies
4j Insider Activity — Are insiders buying or selling?
4f Cash Flow Quality — How trustworthy is the FCF?
4g Debt Maturity Risk — Can it handle its debt?
4h Macro Environment — Rates, market valuation, volatility
4i Sector Intelligence — How does this company compare within its sector?
4j Revenue Confidence — How reliable is the growth projection?
4k Sensitivity Analysis — How fragile is the fair value estimate?
Not applicable for Pre Profit Growth companies
4l Sector Demand Cycle — Is the sector in a boom, steady state, or contraction?
5 AI Investigation — Adaptive research engine (Claude)
5b Thesis Evaluation — What does the market believe? (narrative/platform stocks only)
6 Valuation Synthesis — Weighted verdict from all methods (requires Layer 4)
Income Statement (Annual)
Last updated: Jun 1, 2026 7:10pm (25d ago)
Metric 2021 2022 2023 2024 2025
Revenue $296.4M $321.8M $280.3M $333.8M $379.8M
Cost of Revenue $97.4M $112.2M $102.0M $109.6M $125.4M
Gross Profit $199.0M $209.6M $178.3M $224.2M $254.4M
Operating Expenses $228.7M $286.8M $381.7M $183.4M $275.4M
Operating Income -$29.7M -$77.2M -$203.4M $40.8M -$21.0M
Net Income -$30.7M -$76.6M -$190.3M $52.5M -$21.4M
EBITDA -$17.8M -$61.2M -$84.9M -$34.0M $-667,000
EPS $-0.59 $-1.44 $-3.54 $1.00 $-0.40
EPS (Diluted)
Balance Sheet (Annual)
Last updated: Jun 1, 2026 7:06pm (25d ago)
Metric 2021 2022 2023 2024 2025
Cash & Equivalents $348.5M $89.9M $82.2M $114.7M $65.4M
Total Current Assets $433.4M $387.8M $313.7M $351.8M $257.1M
Total Assets $566.6M $543.0M $466.8M $491.1M $413.2M
Current Liabilities $77.3M $76.0M $78.1M $89.4M $89.8M
Long-Term Debt $0 $0 $0 $0 $0
Total Liabilities $100.7M $112.1M $205.5M $112.6M $110.1M
Total Equity $465.9M $430.9M $261.3M $378.4M $303.1M
Retained Earnings -$383.2M -$460.4M -$678.3M -$626.2M -$735.4M
Cash Flow (Annual)
Last updated: Jun 1, 2026 7:10pm (25d ago)
Metric 2021 2022 2023 2024 2025
Operating Cash Flow -$19.3M -$25.2M -$18.4M $38.0M $42.0M
Capital Expenditure -$20.3M -$24.3M -$9.2M -$6.5M -$5.9M
Free Cash Flow -$39.6M -$49.6M -$27.6M $31.6M $36.1M
Acquisitions (net) -$15.4M $-610,000 -$6.7M $0 $0
Debt Repayment
Dividends Paid
Stock Buybacks $0 $-642,000 -$27.5M $-522,000 -$87.8M
Net Change in Cash $213.8M -$258.3M -$7.7M $32.5M -$49.3M
Analyst Estimates (Annual)
Last updated: Jun 1, 2026 7:03pm (25d ago)
Metric 2025 2026 2027 2028
Revenue $374.6M
$374.1M – $375.1M
$456.0M
$455.6M – $456.4M
$481.3M
$481.0M – $481.5M
$507.2M
$493.0M – $516.0M
EBITDA -$49.2M
-$49.3M – -$49.2M
-$59.9M
-$60.0M – -$59.9M
-$63.2M
-$63.3M – -$63.2M
-$66.6M
-$67.8M – -$64.8M
Net Income -$15.9M
-$16.1M – -$15.7M
$49.4M
$47.9M – $50.8M
$60.0M
$58.2M – $61.8M
$81.0M
$78.5M – $83.4M
EPS
Growth Trends (YoY %)
Last updated: Jun 1, 2026 7:10pm (25d ago)
Metric 2022 2023 2024 2025
Revenue Growth +8.6% -12.9% +19.1% +13.8%
Gross Profit Growth +5.3% -14.9% +25.7% +13.5%
Operating Income Growth -159.8% -163.3% +120.0% -151.6%
Net Income Growth -149.9% -148.4% +127.6% -140.6%
EBITDA Growth -243.2% -38.7% +60.0% +98.0%
Insider Trading (Recent)
Last updated: Jun 1, 2026 7:09pm (25d ago)
Type codes PPurchase SSale AAward / grant MOption exercise FIn-kind (tax) CConversion GGift DReturn to issuer
All SEC Form 4 codes
Open market
P Purchase
Open-market or private purchase of shares.
S Sale
Open-market or private sale of shares.
Compensation (Rule 16b-3)
A Award / grant
Grant or award of securities (RSUs, options, etc.) under Rule 16b-3.
D Return to issuer
Securities disposed back to the company under Rule 16b-3.
F In-kind (tax)
Shares withheld or delivered to pay the option-exercise price or tax — not an open-market sale.
I Discretionary
Discretionary transaction under an employee plan — Rule 16b-3(f).
M Option exercise
Exercise or conversion of a derivative (option/RSU) into shares — exempt.
Derivatives
C Conversion
Conversion of a derivative security into the underlying shares.
E Short expiration
Expiration of a short derivative position.
H Long expiration
Expiration or cancellation of a long derivative position with value received.
O OTM exercise
Exercise of an out-of-the-money derivative.
X ITM exercise
Exercise of an in-the-money or at-the-money derivative.
Other exempt
G Gift
Bona fide gift of securities.
L Small acquisition
Small acquisition under Rule 16a-6.
W Inheritance
Acquisition or disposition by will or the laws of descent.
Z Voting trust
Deposit into or withdrawal from a voting trust.
Other
J Other
Other acquisition or disposition (explained in a Form 4 footnote).
K Equity swap
Transaction in an equity swap or similar instrument.
U Tender / buyout
Disposition via tender of shares in a change-of-control transaction.

Compensation-plan codes (A, D, F, M) are routine and rarely directional. Open-market P (buy) and S (sale) carry the most signal.

Date Insider Type Shares Price Value
2026-06-15 Hanna John Walter JR S-Sale 17,683.00 $24.03 $424,877
2026-06-12 Valantine Hannah A-Award 9,795.00 $0.00 $0
2026-06-15 Valantine Hannah S-Sale 12,103.00 $23.11 $279,728
2026-06-12 COURNOYER CHRISTINE A-Award 9,795.00 $0.00 $0
2026-06-12 Riggsbee Richard Bryan A-Award 9,795.00 $0.00 $0
2026-06-12 Cohen Fred E A-Award 9,795.00 $0.00 $0
2026-06-12 Gunasekaran Suresh A-Award 9,795.00 $0.00 $0
2026-06-12 Bickerstaff George A-Award 9,795.00 $0.00 $0
2026-06-12 Goldberg Michael A-Award 9,795.00 $0.00 $0
2026-06-11 Hanna John Walter JR S-Sale 21,998.00 $24.02 $528,443
2026-06-06 Novack Jeffrey Adam F-InKind 1,292.00 $21.95 $28,359
2026-06-04 Hanna John Walter JR S-Sale 4,835.00 $24.00 $116,045
2026-05-14 TORRES ARTHUR A S-Sale 4,086.00 $20.97 $85,698
2026-05-15 TORRES ARTHUR A S-Sale 6,484.00 $19.89 $128,978
2026-05-05 Novack Jeffrey Adam S-Sale 2,688.00 $20.68 $55,581
2026-05-01 Novack Jeffrey Adam F-InKind 2,873.00 $21.50 $61,770
2026-04-20 Kennedy Keith A-Award 24,134.00 $0.00 $0
2026-04-16 Hanna John Walter JR S-Sale 10,282.00 $21.12 $217,156
2026-04-15 Hanna John Walter JR F-InKind 62,049.00 $17.57 $1.1M
2026-04-06 Novack Jeffrey Adam F-InKind 1,892.00 $17.82 $33,715
Narrative Economics
The story the market is telling about this stock — the intangible X-factor (founder mythology, cult dynamics, TAM-of-imagination) that moves price beyond what cash flows alone explain. After Shiller, Narrative Economics.
No narrative profile yet for CDNA — it's generated by the pipeline (market-narrative step).
Delvantic AI Findings
Independent analyst synthesis · Delvantic - Cairn AI · generated 2026-06-01 19:10:23
Reviews the pipeline's own verdicts
Verdict Modestly undervalued on the inflection — fair value $28-34

The quarterly trajectory is genuinely the most interesting number in this file and the synthesis layer underweights it. Revenue went $82.9M → $84.7M → $86.7M → $100.1M → $108.4M → $117.7M over six quarters — that's a step-function, not a glide path. The March 2026 quarter is up 42% YoY off the comparable $82.9M base, far above the 13.8% "recent YoY" the momentum layer cites (which is using stale annual math). Gross margin at 67% is healthy for a diagnostics platform, and the operating line has flipped: Q1 2026 net income of $2.8M is the first clean profit quarter excluding the $78M tax-benefit-driven Q4 2024 print that distorts every TTM ratio in this file (including the EV/EBITDA of 111 and ROE of -2.6%). FY2025 operating loss of $21M against $42M of operating cash flow tells you working capital and stock-based comp are doing real work, but $36M FCF on a $1.18B market cap is a ~3% FCF yield on a business compounding revenue at 16%+ — that's not obviously expensive.

Where I disagree with the prior models: the synthesis verdict of "High Conviction Required" and Market Forces' "Neutral" both feel anchored to the 2023-2024 noise rather than the 2025-2026 inflection. The narrative layer calling this "unanchored / turnaround-bet" is the most wrong read — at 2.5x EV/revenue with accelerating top-line, expanding gross margin, and positive FCF, this is actually closer to fundamentals-anchored than story-anchored. The bear narrative ("15 years of capital sink, stubbornly low adoption") is backward-looking; the revenue print directly contradicts it. The classification confidence of 0.36 for "pre-profit growth" is appropriately low — CDNA is arguably transitioning out of that bucket right now, which is exactly when these archetypes mislead.

The contrarian case is real, though. First, the Q4 2024 $78M net income spike was almost certainly a deferred tax asset valuation allowance release, not operating performance — and the fact that 2025 reverted to a $21M loss confirms the underlying business was not yet profitable on a GAAP basis last year. Second, the revenue acceleration in late 2025/early 2026 may reflect a one-time AlloSure reimbursement catch-up or Medicare LCD resolution rather than structural volume growth — I'd want the 10-Q breakdown of test volume vs. ASP before extrapolating. Third, insider activity is unambiguously one-directional: every transaction in the last six weeks is a sale or in-kind tax withholding, zero open-market buys, including sales after the strong Q1 print. That's not what insiders do when they think the next four quarters will surprise upward. Fourth, the "competitors can enter if TAM proves real" risk is non-trivial — Natera (NTRA) has been pushing into transplant with Prospera, and if dd-cfDNA becomes a two-player market the pricing power thesis weakens fast. Fifth, balance sheet detail is thin in this file ($65M cash, debt unreported) — I can't fully size downside without knowing the convertible notes situation.

Net: I dissent from the synthesis "High Conviction Required" framing toward a more constructive view. At $22.8 and $1.18B market cap, you're paying ~2.5x EV/revenue for a business that just printed $117.7M in a quarter (annualizes to $470M+, putting forward EV/sales closer to 2.0x) with 67% gross margin, positive FCF, and a clinical moat in kidney transplant monitoring. If 2026 revenue lands at $470-490M with mid-single-digit operating margin, you're looking at 3.5x forward EV/sales on an accelerating, FCF-positive diagnostics platform — that's cheap relative to peers like NTRA (8x+) and EXAS (4x+). Fair value range $28-34 on a 12-month basis if Q2 confirms the acceleration; downside to $16-18 if Q2 decelerates back to $100M and reveals the spike was reimbursement timing. The insider selling and the unproven sustainability of the inflection mean this is a starter-position-and-add-on-confirmation setup, not a full-conviction buy. The narrative layer's "turnaround-bet" framing is stale by two quarters.

GPT Critique
Second-opinion review · gpt-4o · generated 2026-06-01 19:10:32
Reviews the Opus findings above
Verdict I disagree with Opus — at $22.8, CareDx is fairly priced given the risks. While the recent revenue growth is promising, the sustainability of this trend is uncertain, warranting a cautious approach with a fair value range of $20-25, not $28-34.

Upon reviewing the raw data, CareDx presents a mixed financial picture. The most compelling aspect is the recent uptick in quarterly revenues, with the most recent quarter ending March 2026 showing $117.7M, marking a 42% increase year-over-year from the $82.9M base. This suggests a significant acceleration in the business, possibly indicating operational improvements or successful market penetration. However, net income has been inconsistent, with a notable loss in 2025 and only a slight profit of $2.8M in the most recent quarter, reflecting a net margin of just 2.4%. Despite this, the gross margin remains robust at 67%, indicative of strong product pricing power or cost management. The balance sheet reveals a decent cash position at $65.4M, yet the lack of reported debt details and the insider selling pattern raise caution about future financing needs or market confidence.

Opus suggests CareDx is "modestly undervalued" with a fair value range of $28-34, driven by the recent revenue surge and positive cash flow. While I agree that the revenue growth is significant, I am less convinced about the undervaluation claim. The current price of $22.8 reflects a company at the cusp of a potential breakout, but the consistent insider selling and lack of open-market buys post-strong results temper enthusiasm. I agree with Opus that the previous tax benefit distorts past profitability, aligning with their view that the $78M net income spike was an anomaly rather than a true reflection of operational performance. However, I disagree with their dismissal of the "turnaround-bet" narrative. Despite recent improvements, the company's history of volatility and ongoing competitive threats from players like Natera indicate that the narrative still holds weight.

A careful skeptic might argue that the recent revenue spikes could be attributed to one-off events, such as reimbursement adjustments or regulatory wins, rather than sustainable business growth. Furthermore, the insider selling could suggest that management lacks confidence in maintaining current momentum, particularly if competitive pressures intensify. The high EV/EBITDA ratio and negative ROE also highlight the ongoing challenges in achieving consistent profitability, which could weigh heavily if growth stalls.

Community AI Feedback
No community reviews yet for CDNA. Be the first — hit How to Contribute, have any AI review this page, and paste its take back here.
My Notes personal — only you see this
Data via Financial Modeling Prep · Cached for performance · fmp
v1.1.352 · d1100787 · 2026-06-26 11:39:30