ANIP
ANI Pharmaceuticals Inc
Price:  
65.25 
USD
Volume:  
394,106.00
United States | Pharmaceuticals
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

ANIP Intrinsic Value

-27.30 %
Upside

What is the intrinsic value of ANIP?

As of 2025-07-01, the Intrinsic Value of ANI Pharmaceuticals Inc (ANIP) is 47.44 USD. This ANIP valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 65.25 USD, the upside of ANI Pharmaceuticals Inc is -27.30%.

The range of the Intrinsic Value is 14.68 - 264.59 USD

Is ANIP undervalued or overvalued?

Based on its market price of 65.25 USD and our intrinsic valuation, ANI Pharmaceuticals Inc (ANIP) is overvalued by 27.30%.

65.25 USD
Stock Price
47.44 USD
Intrinsic Value
Intrinsic Value Details

ANIP Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) (98.45) - (37.53) (45.51) -169.7%
DCF (Growth 10y) 14.68 - 264.59 47.44 -27.3%
DCF (EBITDA 5y) (4.06) - 1.60 (1,234.50) -123450.0%
DCF (EBITDA 10y) 15.41 - 29.00 21.11 -67.6%
Fair Value -0.66 - -0.66 -0.66 -101.01%
P/E (1.15) - (1.26) (1.30) -102.0%
EV/EBITDA (35.43) - (15.76) (25.99) -139.8%
EPV 42.89 - 63.12 53.01 -18.8%
DDM - Stable (1.89) - (21.38) (11.63) -117.8%
DDM - Multi 26.11 - 232.89 47.22 -27.6%

ANIP Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,412.66
Beta 0.28
Outstanding shares (mil) 21.65
Enterprise Value (mil) 1,885.68
Market risk premium 4.60%
Cost of Equity 6.71%
Cost of Debt 7.53%
WACC 6.56%