ELAN
Elanco Animal Health Inc
Price:  
12.92 
USD
Volume:  
4,512,434.00
United States | Pharmaceuticals
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

ELAN Intrinsic Value

20.80 %
Upside

What is the intrinsic value of ELAN?

As of 2025-05-17, the Intrinsic Value of Elanco Animal Health Inc (ELAN) is 15.61 USD. This ELAN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 12.92 USD, the upside of Elanco Animal Health Inc is 20.80%.

The range of the Intrinsic Value is 12.02 - 21.00 USD

Is ELAN undervalued or overvalued?

Based on its market price of 12.92 USD and our intrinsic valuation, Elanco Animal Health Inc (ELAN) is undervalued by 20.80%.

12.92 USD
Stock Price
15.61 USD
Intrinsic Value
Intrinsic Value Details

ELAN Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 12.02 - 21.00 15.61 20.8%
DCF (Growth 10y) 13.79 - 22.60 17.33 34.1%
DCF (EBITDA 5y) 14.44 - 25.05 16.11 24.7%
DCF (EBITDA 10y) 15.80 - 26.12 17.75 37.4%
Fair Value 3.76 - 3.76 3.76 -70.92%
P/E 12.85 - 16.50 14.40 11.4%
EV/EBITDA 13.28 - 24.42 18.25 41.3%
EPV 27.59 - 34.31 30.95 139.5%
DDM - Stable 6.60 - 13.45 10.02 -22.4%
DDM - Multi 8.01 - 13.03 9.95 -23.0%

ELAN Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 6,414.26
Beta 1.14
Outstanding shares (mil) 496.46
Enterprise Value (mil) 10,322.26
Market risk premium 4.60%
Cost of Equity 7.50%
Cost of Debt 5.00%
WACC 6.16%