As of 2025-12-26, the Intrinsic Value of Perrigo Company PLC (PRGO) is 42.07 USD. This PRGO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 13.75 USD, the upside of Perrigo Company PLC is 206.00%.
The range of the Intrinsic Value is 13.45 - 324.83 USD
Based on its market price of 13.75 USD and our intrinsic valuation, Perrigo Company PLC (PRGO) is undervalued by 206.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 13.45 - 324.83 | 42.07 | 206.0% |
| DCF (Growth 10y) | 18.78 - 347.01 | 49.13 | 257.3% |
| DCF (EBITDA 5y) | 3.67 - 13.59 | 8.88 | -35.5% |
| DCF (EBITDA 10y) | 10.56 - 24.99 | 17.67 | 28.5% |
| Fair Value | -1.88 - -1.88 | -1.88 | -113.69% |
| P/E | (7.35) - (11.98) | (9.06) | -165.9% |
| EV/EBITDA | 0.38 - 29.49 | 12.93 | -5.9% |
| EPV | 14.09 - 32.22 | 23.15 | 68.4% |
| DDM - Stable | (4.09) - (16.39) | (10.24) | -174.5% |
| DDM - Multi | 8.96 - 28.08 | 13.60 | -1.1% |
| Market Cap (mil) | 1,892.28 |
| Beta | 0.48 |
| Outstanding shares (mil) | 137.62 |
| Enterprise Value (mil) | 5,104.88 |
| Market risk premium | 4.60% |
| Cost of Equity | 7.76% |
| Cost of Debt | 7.40% |
| WACC | 6.21% |