Guardant Health Inc. logo

Guardant Health Inc.

GH | NASDAQ
Chart Builder DCF Calculator
$174.19
-$4.61 (-2.58%)
Nov 2, 2026, 9:57 AM ET · Market open
TTM
Period Ending
Q2 2026
Jun 30, 2026
Q1 2026
Mar 31, 2026
Q4 2025
Dec 31, 2025
Q3 2025
Sep 30, 2025
Q2 2025
Jun 30, 2025
Q1 2025
Mar 31, 2025
Q4 2024
Dec 31, 2024
Q3 2024
Sep 30, 2024
Q2 2024
Jun 30, 2024
Q1 2024
Mar 31, 2024
Q4 2023
Dec 31, 2023
Q3 2023
Sep 30, 2023
Q2 2023
Jun 30, 2023
Q1 2023
Mar 31, 2023
Q4 2022
Dec 31, 2022
Q3 2022
Sep 30, 2022
Q2 2022
Jun 30, 2022
Q1 2022
Mar 31, 2022
Q4 2021
Dec 31, 2021
Q3 2021
Sep 30, 2021
Q2 2021
Jun 30, 2021
Q1 2021
Mar 31, 2021
Net Income
-453.44M -433.19M -416.28M -398.79M -413.82M -416.55M -436.37M -512.41M -490.76M -460.9M -479.45M -432.34M -508.23M -664.89M -654.59M -586.97M -532.5M -400.64M -384.77M -405.5M -369.65M -321.81M
Depreciation & Amortization
38.46M 38.94M 39.74M 40.14M 41.33M 41.91M 42.39M 42.8M 43.24M 43.25M 42.88M 42.18M 40.95M 39.11M 35.96M 31.88M 27.62M 24.46M 22.27M 20.78M 19.59M 17.77M
Stock-Based Compensation
191.33M 176.07M 166.22M 159.39M 166.35M 151.13M 140.41M 128.37M 100.42M 95.53M 90.76M 90.14M 88.96M 92.15M 94.69M 97.84M 112.22M 121.18M 151.45M 181.35M 201.54M 192.84M
Other Working Capital
26.71M 13.35M 28.54M -3.68M -11.46M -46.08M -30.34M 1.07M 30.46M 59.77M 55.81M -24.65M -20.58M -21.03M 21.79M 45.3M 38.53M 34.68M 3.2M -4.15M -17.14M -13.86M
Other Non-Cash Items
46.84M 44.85M 39.99M 25.91M 26.2M 43.31M 74.58M 81.03M 56.35M -2.2M -33.01M -38.23M 4.22M 148.74M 152.91M 160.58M 145.86M 47.12M 42.5M 39.53M 36.63M 27.23M
Deferred Income Tax
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Change in Working Capital
-8.38M -14.36M -14.43M -49.55M -58.61M -92.07M -60.86M 6.14M 9.95M 43.5M 53.84M 1.25M 36.74M 29.61M 61.56M 963K -23.89M -13.47M -40.47M -27.41M -34.28M -22.97M
Operating Cash Flow
-185.19M -187.69M -184.76M -222.9M -238.55M -272.26M -239.86M -254.07M -280.81M -280.82M -324.98M -337M -337.37M -355.29M -309.46M -295.7M -270.69M -221.35M -209.02M -191.25M -146.16M -106.94M
Capital Expenditures
-55.54M -49.43M -48.31M -39.33M -33.18M -32.61M -35.09M -20.29M -18.46M -19.9M -20.49M -26.41M -45.76M -62.29M -77.46M -92.09M -92.51M -88.15M -75.04M -57.69M -45.33M -36.16M
Cash Acquisitions
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Purchase of Investments
-1.07B -1.08B -827.23M -14M -319.82M -314.82M -314.82M -309.82M -72.93M -572.24M -635.5M -711.87M -638.94M -214.48M -327.72M -818.42M -1.05B -1.05B -940.23M -918.56M -799.19M -1.14B
Sales Maturities Of Investments
1.07B 954.93M 307.32M 341.73M 360.92M 360.92M 88.6M 720.2M 1.04B 1.3B 1.49B 985.7M 712.7M 473M 555M 723M 869M 1.06B 952.11M 882.11M 783.11M 662.61M
Other Investing Acitivies
-58.99M -58.99M -58.99M n/a n/a n/a n/a 1.53M 1.53M 1.53M 1.53M n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Investing Cash Flow
-118.53M -230.65M -627.2M 288.4M 7.92M 13.49M -261.31M 391.62M 947.14M 711.09M 840.25M 247.42M 28M 196.23M 149.82M -187.51M -276.18M -76.22M -63.16M -94.14M -61.41M -514.02M
Debt Repayment
396.08M 397.47M 402.5M 5.03M 4.99M 4.85M -181K -181K -181K -19K -37K -55K -73K -71K -71K -70K -90K -109K -146K 1.13B 1.13B 1.13B
Common Stock Repurchased
n/a n/a -45.01M -45.01M -45.01M -45.01M n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Dividend Paid
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Other Financial Acitivies
286.97M 283.25M 281.6M -36.81M -40.26M -26.61M -815K 2.07M 8.76M 386.56M 386.8M 389.18M 366.08M -189.86M -189.02M -187.56M -173.79M 3.23M -66.68M -156.45M -150.09M -153.36M
Financial Cash Flow
737.8M 716.41M 671.13M -63.83M -71.05M -66.77M -996K 92.51M 99.2M 477.16M 477.38M 389.13M 366.01M -189.94M -189.09M -187.63M -173.88M 3.12M -66.82M 976.12M 982.48M 1.34B
Net Cash Flow
432.26M 297.59M -140.34M 1.15M -299.76M -325.4M -503.93M 231.01M 764.07M 905.54M 991.74M 298.75M 55.84M -349.96M -350.34M -674.08M -723.57M -295.84M -340.69M 689.75M 774.23M 717.28M
Free Cash Flow
-240.72M -237.12M -233.07M -262.23M -271.73M -304.87M -274.94M -274.36M -299.27M -300.71M -345.46M -363.41M -383.13M -417.57M -386.92M -387.79M -363.2M -309.49M -284.05M -248.94M -191.49M -143.1M
Adj. Free Cash Flow
-432.06M -413.19M -399.28M -421.63M -438.08M -456M -415.35M -402.73M -399.68M -396.25M -436.22M -453.55M -472.09M -509.72M -481.61M -485.63M -475.41M -430.67M -435.5M -430.3M -393.03M -335.94M
Maintenance CapEx
-15.14M -5.58M n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a -8.24M -21.11M -33.41M -42.39M -45.69M -37.96M -29.38M -22.31M -15.77M -15.83M
Growth CapEx
-40.4M -43.85M -48.31M -39.33M -33.18M -32.61M -35.09M -20.29M -18.46M -19.9M -20.49M -26.41M -37.53M -41.18M -44.05M -49.7M -46.82M -50.19M -45.66M -35.39M -29.56M -20.34M
Owner Earnings
-200.33M -193.27M -184.76M -222.9M -238.55M -272.26M -239.86M -254.07M -280.81M -280.82M -324.98M -337M -345.6M -376.39M -342.88M -338.09M -316.38M -259.3M -238.4M -213.56M -161.94M -122.76M

© 2026 bestshares.com. All rights reserved.

All data is for informational purposes only. bestshares.com is not a broker, dealer, or registered investment adviser, and nothing on this site is a recommendation to buy or sell any security.