LNTH
Lantheus Holdings Inc
Price:  
99.57 
USD
Volume:  
813,226.00
United States | Health Care Equipment & Supplies
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

LNTH Intrinsic Value

39.20 %
Upside

What is the intrinsic value of LNTH?

As of 2025-04-23, the Intrinsic Value of Lantheus Holdings Inc (LNTH) is 138.63 USD. This LNTH valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 99.57 USD, the upside of Lantheus Holdings Inc is 39.20%.

The range of the Intrinsic Value is 100.02 - 238.63 USD

Is LNTH undervalued or overvalued?

Based on its market price of 99.57 USD and our intrinsic valuation, Lantheus Holdings Inc (LNTH) is undervalued by 39.20%.

99.57 USD
Stock Price
138.63 USD
Intrinsic Value
Intrinsic Value Details

LNTH Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 100.02 - 238.63 138.63 39.2%
DCF (Growth 10y) 133.65 - 313.15 184.07 84.9%
DCF (EBITDA 5y) 146.17 - 165.21 155.31 56.0%
DCF (EBITDA 10y) 171.50 - 215.10 191.74 92.6%
Fair Value 114.06 - 114.06 114.06 14.56%
P/E 111.69 - 157.90 133.08 33.7%
EV/EBITDA 82.93 - 99.57 95.24 -4.3%
EPV 44.94 - 61.81 53.38 -46.4%
DDM - Stable 36.73 - 119.35 78.04 -21.6%
DDM - Multi 77.34 - 203.40 113.03 13.5%

LNTH Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 6,818.55
Beta 0.58
Outstanding shares (mil) 68.48
Enterprise Value (mil) 6,471.99
Market risk premium 4.60%
Cost of Equity 9.07%
Cost of Debt 4.25%
WACC 8.65%