ALXN
Alexion Pharmaceuticals Inc
Price:  
182.50 
USD
Volume:  
15,135,410.00
United States | Biotechnology
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Alexion Intrinsic Value

%
Upside

As of 2024-05-29, the Intrinsic Value of Alexion Pharmaceuticals Inc (ALXN) is 24.28 USD. This Alexion valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 182.50 USD, the upside of Alexion Pharmaceuticals Inc is %.

The range of the Intrinsic Value is 17.93 - 42.18 USD

182.50 USD
Stock Price
24.28 USD
Intrinsic Value
Intrinsic Value Details

Alexion Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 17.93 - 42.18 24.28 -86.7%
DCF (Growth 10y) 31.91 - 82.58 45.21 -75.2%
DCF (EBITDA 5y) 78.69 - 125.95 116.08 -36.4%
DCF (EBITDA 10y) 88.45 - 160.86 137.31 -24.8%
Fair Value 64.16 - 64.16 64.16 -64.84%
P/E 72.79 - 129.73 89.47 -51.0%
EV/EBITDA 102.49 - 366.84 236.97 29.8%
EPV 116.10 - 182.27 149.18 -18.3%
DDM - Stable 18.74 - 67.61 43.18 -76.3%
DDM - Multi 28.19 - 82.87 42.53 -76.7%

Alexion Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 40,455.69
Beta 1.25
Outstanding shares (mil) 221.68
Enterprise Value (mil) 39,557.69
Market risk premium 4.24%
Cost of Equity 8.11%
Cost of Debt 4.25%
WACC 7.84%