The Discounted Cash Flow (DCF) valuation of Repligen Corp (RGEN) is 36.50 USD. With the latest stock price at 155.99 USD, the upside of Repligen Corp based on DCF is -76.6%.
| Range | Selected | |
| WACC / Discount Rate | 6.7% - 8.9% | 7.8% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 25.47 - 75.47 | 36.50 |
| Upside | -83.7% - -51.6% | -76.6% |