JAZZ
Jazz Pharmaceuticals PLC
Price:  
104.25 
USD
Volume:  
765,224.00
Ireland | Pharmaceuticals
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

JAZZ Intrinsic Value

%
Upside

As of 2024-05-30, the Intrinsic Value of Jazz Pharmaceuticals PLC (JAZZ) is 123.67 USD. This JAZZ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 104.25 USD, the upside of Jazz Pharmaceuticals PLC is %.

The range of the Intrinsic Value is 50.39 - 496.58 USD

104.25 USD
Stock Price
123.67 USD
Intrinsic Value
Intrinsic Value Details

JAZZ Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 50.39 - 496.58 123.67 18.6%
DCF (Growth 10y) 88.55 - 651.68 181.65 74.2%
DCF (EBITDA 5y) 45.68 - 88.00 60.47 -42.0%
DCF (EBITDA 10y) 77.59 - 144.21 102.22 -1.9%
Fair Value 43.66 - 43.66 43.66 -58.12%
P/E 57.62 - 149.84 93.18 -10.6%
EV/EBITDA 88.88 - 175.38 119.38 14.5%
EPV 80.88 - 148.30 114.59 9.9%
DDM - Stable 42.44 - 132.95 87.70 -15.9%
DDM - Multi 36.14 - 90.35 51.90 -50.2%

JAZZ Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 6,571.92
Beta 0.42
Outstanding shares (mil) 63.04
Enterprise Value (mil) 10,839.02
Market risk premium 4.60%
Cost of Equity 10.10%
Cost of Debt 7.40%
WACC 7.57%