CTLT
Catalent Inc
Price:  
57.19 
USD
Volume:  
2,571,860.00
United States | Pharmaceuticals
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Catalent Intrinsic Value

%
Upside

As of 2024-03-04, the Intrinsic Value of Catalent Inc (CTLT) is 16.70 USD. This Catalent valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 57.19 USD, the upside of Catalent Inc is %.

The range of the Intrinsic Value is (1.51) - 152.23 USD

57.19 USD
Stock Price
16.70 USD
Intrinsic Value
Intrinsic Value Details

Catalent Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) (1.51) - 152.23 16.70 -70.8%
DCF (Growth 10y) 27.01 - 356.50 66.17 15.7%
DCF (EBITDA 5y) 22.64 - 31.07 26.89 -53.0%
DCF (EBITDA 10y) 46.78 - 67.20 56.60 -1.0%
Fair Value -178.71 - -178.71 -178.71 -412.49%
P/E (131.97) - (157.76) (143.71) -351.3%
EV/EBITDA (16.08) - 32.33 (2.17) -103.8%
EPV (8.52) - (1.40) (4.96) -108.7%
DDM - Stable (85.89) - (377.87) (231.88) -505.5%
DDM - Multi 17.83 - 61.31 27.67 -51.6%

Catalent Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 10,336.52
Beta 1.69
Outstanding shares (mil) 180.74
Enterprise Value (mil) 15,112.52
Market risk premium 4.60%
Cost of Equity 7.79%
Cost of Debt 5.50%
WACC 6.78%