The Discounted Cash Flow (DCF) valuation of Repligen Corp (RGEN) is 30.16 USD. With the latest stock price at 139.99 USD, the upside of Repligen Corp based on DCF is -78.5%.
| Range | Selected | |
| WACC / Discount Rate | 7.2% - 9.8% | 8.5% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 21.92 - 54.84 | 30.16 |
| Upside | -84.3% - -60.8% | -78.5% |