RGEN
Repligen Corp
Price:  
195.52 
USD
Volume:  
526,144.00
United States | Life Sciences Tools & Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

RGEN Intrinsic Value

%
Upside

As of 2024-03-01, the Intrinsic Value of Repligen Corp (RGEN) is 38.37 USD. This RGEN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 195.52 USD, the upside of Repligen Corp is %.

The range of the Intrinsic Value is 28.29 - 69.09 USD

195.52 USD
Stock Price
38.37 USD
Intrinsic Value
Intrinsic Value Details

RGEN Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 28.29 - 69.09 38.37 -80.4%
DCF (Growth 10y) 50.81 - 138.43 72.51 -62.9%
DCF (EBITDA 5y) 70.70 - 94.00 84.38 -56.8%
DCF (EBITDA 10y) 100.05 - 147.88 125.48 -35.8%
Fair Value 18.63 - 18.63 18.63 -90.47%
P/E 24.22 - 38.60 31.24 -84.0%
EV/EBITDA 38.04 - 50.92 45.26 -76.9%
EPV 25.34 - 32.68 29.01 -85.2%
DDM - Stable 7.14 - 27.49 17.32 -91.1%
DDM - Multi 31.14 - 96.10 47.40 -75.8%

RGEN Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 10,915.88
Beta 2.61
Outstanding shares (mil) 55.83
Enterprise Value (mil) 10,571.08
Market risk premium 4.60%
Cost of Equity 8.87%
Cost of Debt 4.31%
WACC 8.74%