RGEN
Repligen Corp
Price:  
130.19 
USD
Volume:  
757,950.00
United States | Life Sciences Tools & Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

RGEN Intrinsic Value

-96.60 %
Upside

What is the intrinsic value of RGEN?

As of 2025-07-13, the Intrinsic Value of Repligen Corp (RGEN) is 4.46 USD. This RGEN valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 130.19 USD, the upside of Repligen Corp is -96.60%.

The range of the Intrinsic Value is 2.91 - 9.71 USD

Is RGEN undervalued or overvalued?

Based on its market price of 130.19 USD and our intrinsic valuation, Repligen Corp (RGEN) is overvalued by 96.60%.

130.19 USD
Stock Price
4.46 USD
Intrinsic Value
Intrinsic Value Details

RGEN Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) (14.35) - (3.59) (6.09) -104.7%
DCF (Growth 10y) 2.91 - 9.71 4.46 -96.6%
DCF (EBITDA 5y) 14.90 - 20.40 17.38 -86.7%
DCF (EBITDA 10y) 22.21 - 33.57 27.21 -79.1%
Fair Value -6.06 - -6.06 -6.06 -104.66%
P/E (10.49) - (10.16) (10.28) -107.9%
EV/EBITDA (8.47) - 14.95 1.98 -98.5%
EPV 19.73 - 25.05 22.39 -82.8%
DDM - Stable (3.98) - (15.56) (9.77) -107.5%
DDM - Multi 8.17 - 25.12 12.37 -90.5%

RGEN Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 7,314.07
Beta 0.91
Outstanding shares (mil) 56.18
Enterprise Value (mil) 7,146.45
Market risk premium 4.60%
Cost of Equity 8.10%
Cost of Debt 5.50%
WACC 7.87%