JAZZ
Jazz Pharmaceuticals PLC
Price:  
110.27 
USD
Volume:  
404,731.00
Ireland | Pharmaceuticals
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

JAZZ Intrinsic Value

75.10 %
Upside

What is the intrinsic value of JAZZ?

As of 2025-07-12, the Intrinsic Value of Jazz Pharmaceuticals PLC (JAZZ) is 193.11 USD. This JAZZ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 110.27 USD, the upside of Jazz Pharmaceuticals PLC is 75.10%.

The range of the Intrinsic Value is 96.17 - 721.22 USD

Is JAZZ undervalued or overvalued?

Based on its market price of 110.27 USD and our intrinsic valuation, Jazz Pharmaceuticals PLC (JAZZ) is undervalued by 75.10%.

110.27 USD
Stock Price
193.11 USD
Intrinsic Value
Intrinsic Value Details

JAZZ Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 96.17 - 721.22 193.11 75.1%
DCF (Growth 10y) 114.94 - 751.75 214.48 94.5%
DCF (EBITDA 5y) 46.03 - 110.58 72.30 -34.4%
DCF (EBITDA 10y) 72.17 - 150.91 103.77 -5.9%
Fair Value 93.21 - 93.21 93.21 -15.47%
P/E 89.95 - 234.72 165.55 50.1%
EV/EBITDA 59.43 - 221.02 128.42 16.5%
EPV 138.93 - 217.89 178.41 61.8%
DDM - Stable 67.20 - 238.54 152.87 38.6%
DDM - Multi 49.99 - 142.00 74.43 -32.5%

JAZZ Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 6,795.94
Beta 0.94
Outstanding shares (mil) 61.63
Enterprise Value (mil) 10,301.47
Market risk premium 4.60%
Cost of Equity 9.55%
Cost of Debt 7.35%
WACC 7.20%