The Discounted Cash Flow (DCF) valuation of OPKO Health Inc (OPK) is 2.48 USD. With the latest stock price at 1.38 USD, the upside of OPKO Health Inc based on DCF is 79.4%.
Based on the latest price of 1.38 USD and our DCF valuation, OPKO Health Inc (OPK) is a buy. Buying OPK stocks now will result in a potential gain of 79.4%.
Range | Selected | |
WACC / Discount Rate | 7.6% - 10.8% | 9.2% |
Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
Fair Price | 1.71 - 4.74 | 2.48 |
Upside | 23.9% - 243.7% | 79.4% |
(USD in millions) | Projections | |||||
12-2024 | 12-2025 | 12-2026 | 12-2027 | 12-2028 | 12-2029 | |
Revenue | 713 | 616 | 648 | 673 | 704 | 729 |
% Growth | 17% | -14% | 5% | 4% | 5% | 4% |
Cost of goods sold | (495) | (406) | (406) | (400) | (398) | (391) |
% of Revenue | 69% | 66% | 63% | 59% | 56% | 54% |
Selling, G&A expenses | (304) | (263) | (277) | (287) | (300) | (311) |
% of Revenue | 43% | 43% | 43% | 43% | 43% | 43% |
Research & Development | (105) | (91) | (96) | (99) | (104) | (108) |
% of Revenue | 15% | 15% | 15% | 15% | 15% | 15% |
Net interest & other expenses | 181 | 156 | 164 | 171 | 178 | 185 |
% of Revenue | 25% | 25% | 25% | 25% | 25% | 25% |
Tax expense | (43) | (3) | (9) | (15) | (22) | (28) |
Tax rate | 413% | 27% | 27% | 27% | 27% | 27% |
Net profit | (53) | 9 | 25 | 41 | 59 | 76 |
% Margin | -7% | 1% | 4% | 6% | 8% | 10% |