PRGO
Perrigo Company PLC
Price:  
26.26 
USD
Volume:  
5,213,702.00
Ireland | Pharmaceuticals
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

PRGO Intrinsic Value

%
Upside

As of 2024-03-01, the Intrinsic Value of Perrigo Company PLC (PRGO) is 30.30 USD. This PRGO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 26.26 USD, the upside of Perrigo Company PLC is %.

The range of the Intrinsic Value is 6.31 - 230.25 USD

26.26 USD
Stock Price
30.30 USD
Intrinsic Value
Intrinsic Value Details

PRGO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 6.31 - 230.25 30.30 15.4%
DCF (Growth 10y) 13.39 - 274.67 41.71 58.8%
DCF (EBITDA 5y) 20.05 - 36.21 28.34 7.9%
DCF (EBITDA 10y) 25.36 - 60.42 40.99 56.1%
Fair Value -0.15 - -0.15 -0.15 -100.58%
P/E (0.76) - 2.23 0.53 -98.0%
EV/EBITDA 1.67 - 20.99 14.38 -45.2%
EPV (6.36) - 15.11 4.37 -83.3%
DDM - Stable (0.19) - (0.71) (0.45) -101.7%
DDM - Multi 15.02 - 44.69 22.73 -13.4%

PRGO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 3,558.49
Beta 0.98
Outstanding shares (mil) 135.51
Enterprise Value (mil) 7,047.49
Market risk premium 4.60%
Cost of Equity 11.39%
Cost of Debt 10.65%
WACC 9.65%