As of 2025-10-29, the Intrinsic Value of Catalyst Pharmaceuticals Inc (CPRX) is 35.43 USD. This CPRX valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 21.36 USD, the upside of Catalyst Pharmaceuticals Inc is 65.90%.
The range of the Intrinsic Value is 27.60 - 53.54 USD
Based on its market price of 21.36 USD and our intrinsic valuation, Catalyst Pharmaceuticals Inc (CPRX) is undervalued by 65.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 27.60 - 53.54 | 35.43 | 65.9% |
| DCF (Growth 10y) | 30.95 - 57.58 | 39.04 | 82.8% |
| DCF (EBITDA 5y) | 29.82 - 36.59 | 34.73 | 62.6% |
| DCF (EBITDA 10y) | 33.05 - 41.78 | 38.65 | 80.9% |
| Fair Value | 42.62 - 42.62 | 42.62 | 99.55% |
| P/E | 23.43 - 37.63 | 28.74 | 34.5% |
| EV/EBITDA | 35.84 - 49.70 | 44.71 | 109.3% |
| EPV | 18.66 - 22.87 | 20.76 | -2.8% |
| DDM - Stable | 10.62 - 27.85 | 19.23 | -10.0% |
| DDM - Multi | 9.52 - 20.06 | 12.98 | -39.2% |
| Market Cap (mil) | 2,614.25 |
| Beta | 0.68 |
| Outstanding shares (mil) | 122.39 |
| Enterprise Value (mil) | 1,961.45 |
| Market risk premium | 4.60% |
| Cost of Equity | 10.38% |
| Cost of Debt | 4.48% |
| WACC | 6.88% |