As of 2024-12-15, the Intrinsic Value of Lantheus Holdings Inc (LNTH) is
138.01 USD. This LNTH valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 93.02 USD, the upside of Lantheus Holdings Inc is
48.40%.
The range of the Intrinsic Value is 103.11 - 217.71 USD
138.01 USD
Intrinsic Value
LNTH Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
103.11 - 217.71 |
138.01 |
48.4% |
| DCF (Growth 10y) |
120.68 - 241.61 |
157.84 |
69.7% |
| DCF (EBITDA 5y) |
105.83 - 131.93 |
112.87 |
21.3% |
| DCF (EBITDA 10y) |
122.49 - 159.34 |
134.69 |
44.8% |
| Fair Value |
153.75 - 153.75 |
153.75 |
65.29% |
| P/E |
97.03 - 181.43 |
128.16 |
37.8% |
| EV/EBITDA |
85.67 - 114.23 |
95.60 |
2.8% |
| EPV |
21.77 - 27.49 |
24.63 |
-73.5% |
| DDM - Stable |
51.15 - 146.43 |
98.79 |
6.2% |
| DDM - Multi |
73.63 - 164.92 |
101.92 |
9.6% |
LNTH Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
6,467.68 |
| Beta |
0.59 |
| Outstanding shares (mil) |
69.53 |
| Enterprise Value (mil) |
6,166.62 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.10% |
| Cost of Debt |
4.25% |
| WACC |
8.67% |