As of 2024-12-15, the Intrinsic Value of Perrigo Company PLC (PRGO) is
36.47 USD. This PRGO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 27.45 USD, the upside of Perrigo Company PLC is
32.80%.
The range of the Intrinsic Value is 14.73 - 121.25 USD
36.47 USD
Intrinsic Value
PRGO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
14.73 - 121.25 |
36.47 |
32.8% |
| DCF (Growth 10y) |
26.92 - 163.18 |
54.96 |
100.2% |
| DCF (EBITDA 5y) |
11.99 - 45.38 |
26.90 |
-2.0% |
| DCF (EBITDA 10y) |
24.07 - 73.63 |
44.47 |
62.0% |
| Fair Value |
-5.85 - -5.85 |
-5.85 |
-121.32% |
| P/E |
(21.47) - 23.24 |
(4.32) |
-115.7% |
| EV/EBITDA |
(0.70) - 22.82 |
14.70 |
-46.4% |
| EPV |
(0.68) - 21.42 |
10.37 |
-62.2% |
| DDM - Stable |
(9.38) - (25.12) |
(17.25) |
-162.8% |
| DDM - Multi |
24.66 - 51.75 |
33.45 |
21.9% |
PRGO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
3,745.00 |
| Beta |
0.07 |
| Outstanding shares (mil) |
136.43 |
| Enterprise Value (mil) |
7,034.80 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.46% |
| Cost of Debt |
10.44% |
| WACC |
8.04% |