ANIP
ANI Pharmaceuticals Inc
Price:  
58.92 
USD
Volume:  
132,353.00
United States | Pharmaceuticals
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

ANIP Intrinsic Value

-8.40 %
Upside

As of 2025-02-17, the Intrinsic Value of ANI Pharmaceuticals Inc (ANIP) is 53.98 USD. This ANIP valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 58.92 USD, the upside of ANI Pharmaceuticals Inc is -8.40%.

The range of the Intrinsic Value is 31.01 - 116.82 USD

58.92 USD
Stock Price
53.98 USD
Intrinsic Value
Intrinsic Value Details

ANIP Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 31.01 - 116.82 53.98 -8.4%
DCF (Growth 10y) 38.78 - 126.49 62.40 5.9%
DCF (EBITDA 5y) 16.84 - 22.31 19.27 -67.3%
DCF (EBITDA 10y) 26.80 - 35.81 30.87 -47.6%
Fair Value 2.64 - 2.64 2.64 -95.51%
P/E 3.29 - 29.66 12.89 -78.1%
EV/EBITDA (45.29) - 10.50 (19.39) -132.9%
EPV 21.33 - 31.91 26.62 -54.8%
DDM - Stable 5.57 - 19.01 12.29 -79.1%
DDM - Multi 24.82 - 64.91 35.79 -39.3%

ANIP Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,238.50
Beta 0.76
Outstanding shares (mil) 21.02
Enterprise Value (mil) 1,718.88
Market risk premium 4.60%
Cost of Equity 8.58%
Cost of Debt 6.93%
WACC 7.99%