As of 2025-07-12, the Intrinsic Value of Regeneron Pharmaceuticals Inc (REGN) is 589.24 USD. This Regeneron valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 567.74 USD, the upside of Regeneron Pharmaceuticals Inc is 3.80%.
The range of the Intrinsic Value is 437.74 - 944.83 USD
Based on its market price of 567.74 USD and our intrinsic valuation, Regeneron Pharmaceuticals Inc (REGN) is undervalued by 3.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 437.74 - 944.83 | 589.24 | 3.8% |
| DCF (Growth 10y) | 527.47 - 1,093.20 | 697.91 | 22.9% |
| DCF (EBITDA 5y) | 501.57 - 600.38 | 550.02 | -3.1% |
| DCF (EBITDA 10y) | 583.85 - 743.17 | 658.90 | 16.1% |
| Fair Value | 1,041.80 - 1,041.80 | 1,041.80 | 83.50% |
| P/E | 523.40 - 586.60 | 567.85 | 0.0% |
| EV/EBITDA | 441.69 - 556.04 | 502.76 | -11.4% |
| EPV | 312.56 - 404.23 | 358.39 | -36.9% |
| DDM - Stable | 362.47 - 1,072.68 | 717.58 | 26.4% |
| DDM - Multi | 415.55 - 967.27 | 582.66 | 2.6% |
| Market Cap (mil) | 61,298.89 |
| Beta | 0.76 |
| Outstanding shares (mil) | 107.97 |
| Enterprise Value (mil) | 60,913.49 |
| Market risk premium | 4.60% |
| Cost of Equity | 9.77% |
| Cost of Debt | 4.25% |
| WACC | 9.52% |