ADMA
ADMA Biologics Inc
Price:  
14.36 
USD
Volume:  
2,109,379.00
United States | Biotechnology
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

ADMA Intrinsic Value

46.10 %
Upside

What is the intrinsic value of ADMA?

As of 2025-10-18, the Intrinsic Value of ADMA Biologics Inc (ADMA) is 20.98 USD. This ADMA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 14.36 USD, the upside of ADMA Biologics Inc is 46.10%.

The range of the Intrinsic Value is 13.09 - 55.21 USD

Is ADMA undervalued or overvalued?

Based on its market price of 14.36 USD and our intrinsic valuation, ADMA Biologics Inc (ADMA) is undervalued by 46.10%.

14.36 USD
Stock Price
20.98 USD
Intrinsic Value
Intrinsic Value Details

ADMA Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 13.09 - 55.21 20.98 46.1%
DCF (Growth 10y) 33.46 - 144.71 54.37 278.6%
DCF (EBITDA 5y) 26.68 - 35.87 31.05 116.3%
DCF (EBITDA 10y) 48.53 - 71.80 59.14 311.8%
Fair Value 21.89 - 21.89 21.89 52.43%
P/E 7.58 - 18.51 11.09 -22.7%
EV/EBITDA 9.24 - 17.83 13.18 -8.2%
EPV 0.84 - 1.17 1.01 -93.0%
DDM - Stable 9.94 - 53.11 31.53 119.5%
DDM - Multi 17.55 - 73.92 28.48 98.4%

ADMA Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 3,426.73
Beta 0.38
Outstanding shares (mil) 238.63
Enterprise Value (mil) 3,409.84
Market risk premium 4.60%
Cost of Equity 7.82%
Cost of Debt 8.16%
WACC 7.79%