The Discounted Cash Flow (DCF) valuation of Repligen Corp (RGEN) is 25.89 USD. With the latest stock price at 140.79 USD, the upside of Repligen Corp based on DCF is -81.6%.
| Range | Selected | |
| WACC / Discount Rate | 7.0% - 9.5% | 8.3% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 18.73 - 48.73 | 25.89 |
| Upside | -86.7% - -65.4% | -81.6% |