NBIX
Neurocrine Biosciences Inc
Price:  
133.12 
USD
Volume:  
962,848.00
United States | Biotechnology
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

NBIX Intrinsic Value

%
Upside

As of 2024-03-05, the Intrinsic Value of Neurocrine Biosciences Inc (NBIX) is 46.10 USD. This NBIX valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 133.12 USD, the upside of Neurocrine Biosciences Inc is %.

The range of the Intrinsic Value is 34.18 - 83.31 USD

133.12 USD
Stock Price
46.10 USD
Intrinsic Value
Intrinsic Value Details

NBIX Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 34.18 - 83.31 46.10 -65.4%
DCF (Growth 10y) 47.98 - 123.23 66.33 -50.2%
DCF (EBITDA 5y) 59.72 - 94.28 71.50 -46.3%
DCF (EBITDA 10y) 75.99 - 129.26 94.39 -29.1%
Fair Value 62.73 - 62.73 62.73 -52.88%
P/E 67.65 - 79.09 72.40 -45.6%
EV/EBITDA 58.62 - 109.27 80.48 -39.5%
EPV 30.71 - 38.27 34.49 -74.1%
DDM - Stable 26.67 - 105.89 66.28 -50.2%
DDM - Multi 42.06 - 132.43 64.16 -51.8%

NBIX Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 13,246.77
Beta 0.66
Outstanding shares (mil) 99.51
Enterprise Value (mil) 12,385.27
Market risk premium 4.60%
Cost of Equity 8.36%
Cost of Debt 4.31%
WACC 8.29%