As of 2025-05-24, the Intrinsic Value of Lantheus Holdings Inc (LNTH) is 139.49 USD. This LNTH valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 73.86 USD, the upside of Lantheus Holdings Inc is 88.90%.
The range of the Intrinsic Value is 102.00 - 232.13 USD
Based on its market price of 73.86 USD and our intrinsic valuation, Lantheus Holdings Inc (LNTH) is undervalued by 88.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 102.00 - 232.13 | 139.49 | 88.9% |
| DCF (Growth 10y) | 142.16 - 318.99 | 193.49 | 162.0% |
| DCF (EBITDA 5y) | 131.97 - 165.80 | 148.06 | 100.5% |
| DCF (EBITDA 10y) | 165.30 - 223.46 | 191.94 | 159.9% |
| Fair Value | 92.84 - 92.84 | 92.84 | 25.70% |
| P/E | 85.27 - 147.15 | 111.03 | 50.3% |
| EV/EBITDA | 73.73 - 85.40 | 78.34 | 6.1% |
| EPV | 45.92 - 61.47 | 53.69 | -27.3% |
| DDM - Stable | 30.03 - 92.49 | 61.26 | -17.1% |
| DDM - Multi | 79.66 - 196.20 | 113.96 | 54.3% |
| Market Cap (mil) | 5,057.93 |
| Beta | 0.68 |
| Outstanding shares (mil) | 68.48 |
| Enterprise Value (mil) | 4,686.24 |
| Market risk premium | 4.60% |
| Cost of Equity | 9.14% |
| Cost of Debt | 4.25% |
| WACC | 8.62% |