RGEN
Repligen Corp
Price:  
125.94 
USD
Volume:  
2,141,098.00
United States | Life Sciences Tools & Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

RGEN Intrinsic Value

%
Upside

As of 2024-06-14, the Intrinsic Value of Repligen Corp (RGEN) is 26.13 USD. This RGEN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 125.94 USD, the upside of Repligen Corp is %.

The range of the Intrinsic Value is 18.50 - 53.51 USD

125.94 USD
Stock Price
26.13 USD
Intrinsic Value
Intrinsic Value Details

RGEN Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 18.50 - 53.51 26.13 -79.3%
DCF (Growth 10y) 44.41 - 150.71 67.59 -46.3%
DCF (EBITDA 5y) 60.81 - 76.18 68.51 -45.6%
DCF (EBITDA 10y) 106.84 - 150.69 127.58 1.3%
Fair Value 6.67 - 6.67 6.67 -94.70%
P/E 8.01 - 41.29 23.78 -81.1%
EV/EBITDA 27.02 - 52.92 37.98 -69.8%
EPV 28.04 - 38.07 33.06 -73.8%
DDM - Stable 2.66 - 11.45 7.05 -94.4%
DDM - Multi 30.94 - 106.28 48.25 -61.7%

RGEN Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 7,037.53
Beta 2.67
Outstanding shares (mil) 55.88
Enterprise Value (mil) 6,840.31
Market risk premium 4.60%
Cost of Equity 8.56%
Cost of Debt 4.62%
WACC 8.25%