As of 2024-12-11, the Intrinsic Value of Replimune Group Inc (REPL) is
-15.57 USD. This REPL valuation is based on the model Peter Lynch Fair Value.
With the current market price of 12.84 USD, the upside of Replimune Group Inc is
-221.24%.
Note: result may not be accurate due to the invalid valuation result of Peter Lynch's fair value model.
-15.57 USD
Intrinsic Value
REPL Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| Fair Value |
-15.57 - -15.57 |
-15.57 |
-221.24% |
| P/E |
(67.62) - (63.08) |
(72.31) |
-663.2% |
| DDM - Stable |
(21.33) - (51.51) |
(36.42) |
-383.6% |
| DDM - Multi |
(19.06) - (36.13) |
(24.99) |
-294.7% |
REPL Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
878.51 |
| Beta |
1.76 |
| Outstanding shares (mil) |
68.42 |
| Enterprise Value (mil) |
836.44 |
| Market risk premium |
4.60% |
| Cost of Equity |
11.83% |
| Cost of Debt |
5.00% |
| WACC |
11.23% |