BMRN
Biomarin Pharmaceutical Inc
Price:  
65.86 
USD
Volume:  
1,187,542.00
United States | Biotechnology
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Biomarin Intrinsic Value

-72.00 %
Upside

As of 2025-02-14, the Intrinsic Value of Biomarin Pharmaceutical Inc (BMRN) is 18.44 USD. This Biomarin valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 65.86 USD, the upside of Biomarin Pharmaceutical Inc is -72.00%.

The range of the Intrinsic Value is 11.17 - 47.22 USD

65.86 USD
Stock Price
18.44 USD
Intrinsic Value
Intrinsic Value Details

Biomarin Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 11.17 - 47.22 18.44 -72.0%
DCF (Growth 10y) 20.55 - 80.68 32.72 -50.3%
DCF (EBITDA 5y) 31.43 - 38.73 34.14 -48.2%
DCF (EBITDA 10y) 39.38 - 51.76 44.25 -32.8%
Fair Value 42.28 - 42.28 42.28 -35.81%
P/E 29.46 - 51.88 44.01 -33.2%
EV/EBITDA 32.03 - 54.11 42.17 -36.0%
EPV 2.98 - 4.26 3.62 -94.5%
DDM - Stable 21.52 - 100.70 61.11 -7.2%
DDM - Multi 25.54 - 92.47 39.98 -39.3%

Biomarin Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 12,551.60
Beta 0.19
Outstanding shares (mil) 190.58
Enterprise Value (mil) 12,852.56
Market risk premium 4.60%
Cost of Equity 7.51%
Cost of Debt 4.25%
WACC 7.15%