← Back to Stock Screener← Stock Screener

ZYBERNO

Stock Report

Updated Aug 31, 2026

Maravai LifeSciences Holdings, Inc. (MRVI)

Healthcare • NASDAQ

$7.68

Professional Investment Analysis

ZYBERNO SCORE →

Is it a great business? Is it getting better?

16.0/100

POOR BUSINESS

Maravai LifeSciences Holdings, Inc. (MRVI) scores 16/100 — concerning metrics indicating significant structural or financial risks.

📊 How is the Zyberno Score calculated? +

The Zyberno Score answers one question: "Is this a quality business worth owning?" It's a 0-100 investment grade that evaluates business fundamentals across four critical dimensions, based on principles from Warren Buffett, Benjamin Graham, Peter Lynch, and Charlie Munger.

The 4 Core Categories (25 points each):

1. PROFITABILITY (25 pts)

Metrics: ROE, ROIC, Net Margin, Operating Margin
Thresholds: ROE >20% excellent • ROIC >20% excellent • Net Margin >20% excellent • Operating Margin >25% excellent

2. FINANCIAL STRENGTH (25 pts)

Metrics: Debt-to-Equity, Current Ratio, Interest Coverage, Altman Z-Score
Thresholds: D/E <0.3 excellent • Current Ratio >2.5 excellent • Interest Coverage >10x excellent • Altman Z >3.0 safe

3. CASH FLOW QUALITY (25 pts)

Metrics: Free Cash Flow, OCF vs Net Income, FCF Margin
Thresholds: Positive & growing FCF excellent • OCF/NI >1.2x excellent (cash earnings exceed accounting)

4. GROWTH & CONSISTENCY (25 pts)

Metrics: Revenue Growth, Net Income Growth, FCF Growth, Piotroski F-Score
Thresholds: Growth via log-linear regression • Piotroski 8-9 excellent, 6-7 good

Score Interpretation:

75-100

GREAT BUSINESS

65-74

GOOD BUSINESS

50-64

AVERAGE BUSINESS

30-49

WEAK BUSINESS

0-29

POOR BUSINESS

→ View full MRVI quality analysis & detailed breakdown

VALUATION SIGNAL

N/A (Requires more data)

Requires fair value calculation and current price data

💰 How is Margin of Safety calculated? +

Margin of Safety measures how much discount or premium you're paying relative to a stock's intrinsic value. It's Benjamin Graham's core principle: the larger the margin, the lower your downside risk.

Formula: (Intrinsic Value − Current Price) ÷ Intrinsic Value × 100%

How We Calculate Intrinsic Value (DCF Method):

Step 1: Calculate current Owner Earnings (OCF − Maintenance CapEx)

Step 2: Calculate company-specific growth rate using log-linear regression on 16 quarters of Owner Earnings

Step 3: Project 10 years forward using the calculated growth rate

Step 4: Discount each year's cash flow to present value using 10% discount rate

Step 5: Calculate terminal value using 3% perpetual growth rate

Step 6: Sum all discounted cash flows = Intrinsic Value

What The Percentages Mean:

+50% or more

EXCELLENT — Very undervalued

+25% to +50%

GOOD — Attractive discount

0% to +25%

FAIR — Reasonable value

0% to -25%

CAUTION — Slight premium

-25% or worse

POOR — Overvalued

"Price is what you pay, value is what you get." — Warren Buffett

→ View full MRVI valuation analysis · → View full MRVI Brina Gap analysis

📈 How is Brina Gap calculated? +

Brina Gap measures the difference between the growth a business can fundamentally sustain and the growth the market is already pricing in.

Formula: Fundamental Growth Rate − Market-Implied Growth Rate

The Two Components:

Fundamental Growth Rate = ROIC × Reinvestment Rate

What the business can sustainably grow at based on how much it reinvests and what return it earns on that capital. Grounded in historical financials.

Market-Implied Growth Rate = Reverse DCF

The growth rate the current Enterprise Value implicitly assumes. Calculated by back-solving a 10-year DCF model (10% WACC, 3% terminal growth) until the present value of projected cash flows equals EV.

What The Gap Means:

Gap > +5% Market Underestimates — potential upside

+2% to +5% Slight Underestimate

-2% to +2% Fairly Priced — market consensus matches fundamentals

-5% to -2% Slight Overestimate

Gap < -5% Market Overestimates — price embeds optimism fundamentals don't support

A positive gap (market underestimates) combined with a positive Margin of Safety is the strongest combined signal — the business is both cheap historically and forward economics are stronger than the price suggests.

Critical Financial Health Indicators

Return on Equity (Profitability):CRITICAL (-20.2%)

Debt-to-Equity (Solvency Risk):AVERAGE (0.61x)

Operating Margin (Operational Efficiency):CRITICAL (-56.1%)

Return on Capital (Capital Efficiency):CRITICAL (-20.3%)

📊 Valuation Trilogy

Three interconnected metrics for complete valuation analysis

Click any metric for full methodology and detailed analysis

Zyberno's Verdict

Maravai LifeSciences Holdings, Inc. (MRVI) stock report — Zyberno Score 16/100 (POOR BUSINESS). Full financial analysis on Zyberno.

Over the trailing twelve months, MRVI generated -$51.87M in Owner Earnings. Capital was deployed as follows: $12.35M invested in capital expenditures. Reinvestment rate: 59.7%.

DIVISION I: EXECUTIVE SUMMARY

A. Market Valuation

Market Price & Capitalization (2)

Current Price:7.68

Market Cap:$1.14B

Valuation Multiples (3)

P/B Ratio:3.20x

P/S Ratio:5.44x

Peg Ratio:-999.00x

Enterprise Metrics (1)

Enterprise Value:$1.21B

Price Action & Momentum (3)

12-1 Momentum:

+187.6% (96th pctile)

📈 Click to view full MRVI Momentum analysis →

Momentum Percentile:96 / 100

% of 52-Week High:81.5%

B. Profitability Assessment

Return Metrics (5)

ROE:

-20.2%

📊 Click to view full MRVI ROE analysis →

ROA:-10.5%

Roic:

-20.3%

📊 Click to view full MRVI ROIC analysis →

Reinvestment Rate:59.7%

Fundamental Growth Rate (g):-12.1%

Margin Analysis (3)

Operating Margin Ttm:-56.1%

Net Margin Ttm:-37.1%

Ebitda Margin:-12.4%

TTM Performance (3)

Gross Margin Ttm:34.9%

Operating Margin Ttm:-56.1%

Net Margin Ttm:-37.1%

Yield Metrics (2)

Earnings Yield:-$6.77

Dividend Yield:0.0%

C. Log-Linear Regression Growth Trends

Earnings Surprise (SUE) (3)

Earnings Surprise (SUE):

+0.85

📊 Click to view full MRVI Earnings Surprise analysis →

EPS Surprise vs Expected:81.3%

Latest Earnings Filed:2026-08-07

Revenue Growth (Linear) (1)

Revenue Growth Rate (Linear):-25.1%

Cash Flow Growth (Linear) (2)

Free Cash Flow Growth Rate (Linear):-50.0%

Operating Cash Flow Growth Rate (Linear):-50.0%

D. Financial Stability

Liquidity Ratios (3)

Current Ratio:4.05x

Quick Ratio:2.98x

Cash Ratio:1.82x

Leverage Analysis (3)

Debt To Equity Ttm:0.61x

Debt-to-Equity Ratio:0.61x

Debt To Ebitda:-999.00x

Coverage Ratios (2)

Interest Coverage Ratio:-8.99x

Times Interest Earned:-8.99

Capital Structure (4)

Working Capital:117,236,000.00

Cash And Cash Equivalents:70,091,000.00

Long Term Debt:$145.98M

Net Debt:$77.01M

DIVISION II: FINANCIAL STATEMENTS ANALYSIS

A. Income Statement Analysis

Revenue Components (2)

Revenue TTM: $208.78M

Linear Growth: -25.1%

📊 Click to view full MRVI Revenue analysis & methodology →

Cost Of Revenue Ttm:$135.93M

Profitability Breakdown (2)

Gross profit TTM: $72.85M

Linear Growth: -43.0%

📊 Click to view full MRVI Gross Profit analysis & methodology →

-$117.07M

Bottom Line Performance (3)

-$77.39M

Income Before Tax:-$136.49M

Ebitda Ttm:-25,968,000.00

Operating Expenses (5)

Operating Expenses:320,854,000.00

R And D Expense:15,223,000.00

Sga Expense:128,141,000.00

Income Tax Expense:-$4.53M

Interest Expense:23,957,000.00

Expense Ratios (3)

R And D To Revenue Percentage:29.6%

Sga To Revenue Percentage:249.1%

Ebitda Margin:-12.4%

B. Balance Sheet Analysis

Asset Composition (5)

Total Assets:$603.75M

Current Assets:$155.66M

Ppe Net:52,694,000.00

Goodwill:129,429,000.00

Intangible Assets:$138.38M

Liability Structure (4)

Total Liabilities:248,158,000.00

Current Liabilities:38,419,000.00

Long Term Debt:$145.98M

Short Term Debt:$1.13M

Equity & Capital (3)

Equity:$355.59M

Retained Earnings:-$6.03M

Common Stock:0.00

Working Capital Items (3)

Accounts Receivable:31,138,000.00

Inventory:41,230,000.00

Accounts Payable:30,169,000.00

Special Items (2)

Contract Liabilities:5,400,000.00

Stock Based Compensation:10,205,000.00

C. Cash Flow Analysis

Operating Activities (2)

Operating cash flow TTM: -$39.52M

Linear Growth: -50.0%

Free cash flow TTM: -$51.87M

Linear Growth: -50.0%

📊 Click to view full MRVI Free Cash Flow analysis & methodology →

Investment Activities (2)

Investing Cash Flow:-$4.44M

Capital Expenditures Ttm:12,351,000.00

Financing Activities (3)

Financing Cash Flow:-$55.23M

Dividends Paid Ttm:0.00

Stock Repurchase:0.00

Capital Transactions (3)

Common Stock Issuance:0.00

Long Term Debt Issuance:$0.00

Long Term Debt Repayments:$51.36M

Non-Cash Items (1)

Depreciation Amortization Ttm:91,105,000.00

DIVISION III: OPERATIONAL METRICS

A. Per Share Analysis

Earnings Per Share (3)

EPS (Basic TTM):-0.52

-$0.52

Earnings Per Share Ttm:-$0.52

Revenue & Cash Per Share (2)

Sales Per Share Ttm:1.41

Operating Cash Flow Per Share:-$0.39

Book Value & Capital (2)

Book Value Per Share:$2.40

Cash Per Share:0.47

Dividend Policy (1)

Dividend Payout Ratio:-999.00x

B. Operational Efficiency

Asset Utilization (2)

Asset Turnover Ttm:0.28x

Working Capital Turnover Ttm:1.78x

Receivables Management (2)

Receivables Turnover Ttm:6.70x

Days Sales Outstanding Ttm:54.44

Inventory Management (2)

Inventory Turnover Ttm:3.30x

Days Inventory Outstanding Ttm:110.71

Payables & Cash Cycle (2)

Days Payable Outstanding:81.01

Cash Conversion Cycle:84.14

C. Quality & Risk Metrics

Financial Quality Scores (2)

Financial Strength Score:80.00

Quality Score:35.00

Market Metrics (2)

Beta:0.00x

Volatility Category:unknown

DIVISION IV: INVESTMENT ANALYSIS

A. Value Investment Framework

Owner Earnings Analysis (1)

-$51.87M

Damodaran Growth Analysis (2)

Reinvestment Rate:59.7%

Fundamental Growth Rate (g):-12.1%

B. Log-Linear Regression Growth Analysis

Growth Rates (Log-Linear Regression) (1)

Revenue Growth Rate (Linear):-25.1%

Cash Flow Growth Rates (2)

Free Cash Flow Growth Rate (Linear):-50.0%

Operating Cash Flow Growth Rate (Linear):-50.0%

Other Growth Rates (2)

Gross Profit Growth Rate (Linear):-43.0%

Book Value Growth Rate (Linear):-19.1%

C. Company Profile & Context

Corporate Information (6)

Symbol:MRVI

Company Name:Maravai LifeSciences Holdings, Inc.

Sector:Healthcare

Industry:Pharmaceuticals

Exchange:NASDAQ

Country:United States

Market Classification (3)

Market Cap Category:N/A

Price Category:low

Volume Category:N/A

Share Structure (3)

Shares Outstanding:148.00M

Shares Outstanding Basic:148.00M

Shares Outstanding Diluted:148.00M

Data Processing Info (3)

Processing Version:v3.0

Last Updated:2026-08-31 08:57:49 UTC

Data Timestamp:2026-08-31T08:57:49.416109