The Discounted Cash Flow (DCF) valuation of Repligen Corp (RGEN) is 36.81 USD. With the latest stock price at 150.54 USD, the upside of Repligen Corp based on DCF is -75.5%.
| Range | Selected | |
| WACC / Discount Rate | 6.6% - 8.8% | 7.7% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 25.70 - 75.97 | 36.81 |
| Upside | -82.9% - -49.5% | -75.5% |