As of 2024-12-14, the Intrinsic Value of Alkermes Plc (ALKS) is
41.49 USD. This Alkermes valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 30.51 USD, the upside of Alkermes Plc is
36.00%.
The range of the Intrinsic Value is 30.22 - 69.33 USD
41.49 USD
Intrinsic Value
Alkermes Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
30.22 - 69.33 |
41.49 |
36.0% |
| DCF (Growth 10y) |
32.13 - 68.31 |
42.65 |
39.8% |
| DCF (EBITDA 5y) |
31.94 - 63.82 |
34.63 |
13.5% |
| DCF (EBITDA 10y) |
34.05 - 65.09 |
37.75 |
23.7% |
| Fair Value |
51.51 - 51.51 |
51.51 |
68.82% |
| P/E |
44.82 - 86.86 |
62.88 |
106.1% |
| EV/EBITDA |
33.62 - 70.84 |
40.10 |
31.4% |
| EPV |
10.00 - 12.89 |
11.44 |
-62.5% |
| DDM - Stable |
20.11 - 63.03 |
41.57 |
36.2% |
| DDM - Multi |
23.63 - 57.57 |
33.51 |
9.8% |
Alkermes Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
4,936.52 |
| Beta |
0.67 |
| Outstanding shares (mil) |
161.80 |
| Enterprise Value (mil) |
4,829.05 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.06% |
| Cost of Debt |
4.48% |
| WACC |
7.83% |