23andMe Holding Co. — ME
| Close Price | Market Cap | P/E Ratio | Forward P/E Ratio | Implied Growth* | Implied Forward Growth* | Dividend | P/B Ratio |
|---|---|---|---|---|---|---|---|
| - | None | - | - | N/A | - | - | - |
Revenue & Net Income
| Date | Revenue | Net Income | EPS | Revenue Change | Net Income Change | EPS Change | |
|---|---|---|---|---|---|---|---|
| 0 | 2020-03-31 | $305.5M | $-250.9M | $-0.62 | N/A | N/A | N/A |
| 1 | 2021-03-31 | $243.9M | $-183.6M | $-0.45 | -20.1% | -26.8% | -26.8% |
| 2 | 2022-03-31 | $271.9M | $-217.5M | $-0.60 | 11.5% | 18.4% | 32.8% |
| 3 | 2023-03-31 | $299.5M | $-311.7M | $-0.69 | 10.1% | 43.3% | 15.0% |
| 4 | 2024-03-31 | $219.6M | $-666.7M | $-0.69 | -26.7% | 113.9% | 0.0% |
| 5 | 2025-03-31 | $189.9M | $-280.9M | $-10.88 | -13.5% | -57.9% | 1476.8% |
| 6 | TTM 2025-03-31 | $189.9M | $-280.9M | $-17.39 | 0.0% | 0.0% | 59.8% |
| 7 | Average | -6.5% | 15.2% | 259.6% |
EPS
Forecasts
Y/Y % Change
ME Year-over-Year Growth
| 2020 | 2021 | 2022 | 2023 | 2025 | 2026 | 2027 | Average | |
|---|---|---|---|---|---|---|---|---|
| Revenue Growth (%) | -20.1% | 11.5% | 10.1% | 13.5% | 1.5% | 1.7% | 3.0% | |
| Revenue Analysts (#) | 0 | 0 | 0 | 0 | 6 | 3 | 3 | |
| EPS Growth (%) | -26.8% | 18.4% | 43.3% | 6.1% | 5.9% | 8.3% | 9.2% | |
| EPS Analysts (#) | 0 | 0 | 0 | 0 | 6 | 1 | 1 |
Expenses
| Year | Revenue ($) | Cost of Revenue ($) | R&D ($) | Sales & Marketing ($) | G&A ($) | SG&A ($) | Facilities / D&A ($) | Personnel ($) |
|---|---|---|---|---|---|---|---|---|
| 2022 | $271.9M | $112.8M | $189.4M | $100.3M | $97.4M | $197.7M | $26.1M | $15.7M |
| 2023 | $299.5M | $130.7M | $116.0M | $121.3M | $118.1M | $239.4M | $36.5M | $21.5M |
| 2024 | $219.6M | $72.4M | $105.0M | $58.6M | $150.0M | $208.6M | $29.5M | $18.6M |
| 2025 | $189.9M | $48.5M | $101.6M | $40.0M | $132.3M | $172.3M | $23.4M | $19.1M |
| TTM | $174.9M | $43.8M | $97.2M | $33.6M | $119.8M | $153.5M | $21.6M | $16.0M |
| Year | Revenue Change (%) | Cost of Revenue Change (%) | R&D Change (%) | Sales & Marketing Change (%) | G&A Change (%) | SG&A Change (%) | Facilities / D&A Change (%) | Personnel Change (%) |
|---|---|---|---|---|---|---|---|---|
| 2023 | 10.15 | 15.87 | -38.75 | 20.88 | 21.25 | 21.06 | 39.58 | 37.32 |
| 2024 | -26.66 | -44.61 | -9.46 | -51.69 | 27.01 | -12.86 | -19.22 | -13.66 |
| 2025 | -13.54 | -33.02 | -3.27 | -31.76 | -11.77 | -17.39 | -20.79 | 2.66 |
| TTM | -7.90 | -9.69 | -4.27 | -15.94 | -9.43 | -10.94 | -7.36 | -16.15 |
No unmapped expenses.
Balance Sheet
| Metric | Value | |
|---|---|---|
| 0 | Total Assets | $160M |
| 1 | Cash | $38M |
| 2 | Total Liabilities | $187M |
| 3 | Total Debt | $68M |
| 4 | Total Equity | $-27M |
| 5 | Debt to Equity Ratio | -2.56 |
EPS & Dividend
Valuation
| Share Price | Treasury Yield | Estimates | Fair Value (P/E) | Fair Value (P/S) | Current P/S |
|---|---|---|---|---|---|
| $0.51 | 4.5% | Nicks Growth: 2% Nick's Expected Margin: 5% FINVIZ Growth: N/A |
Nicks: 8 Finviz: 6 |
Nick's: 0.387 | 1.1 |
| Basis | Year | Nicks Valuation | Nicks vs Share Price |
|---|---|---|---|
| $0.51 RevPS | TTM | $0.20 | -61.0% |
| $0.70 RevPS | 2025 | $0.27 | -47.4% |
| $0.71 RevPS | 2026 | $0.28 | -45.4% |
| $0.73 RevPS | 2027 | $0.28 | -45.4% |
Implied Growth
No implied growth data available.