Is Viatris undervalued or overvalued?
As of 2025-03-19, the Intrinsic Value of Viatris Inc (VTRS) is 0.92 USD. This Viatris valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 9.52 USD, the upside of Viatris Inc is -90.40%. This means that Viatris is overvalued by 90.40%.
The range of the Intrinsic Value is (2.82) - 12.18 USD
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (4.83) - 7.40 | (1.81) | -119.0% |
| DCF (Growth 10y) | (2.82) - 12.18 | 0.92 | -90.4% |
| DCF (EBITDA 5y) | (5.73) - (3.17) | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | (4.18) - (0.83) | (1,234.50) | -123450.0% |
| Fair Value | -2.66 - -2.66 | -2.66 | -127.90% |
| P/E | (12.20) - (16.34) | (13.85) | -245.5% |
| EV/EBITDA | (5.88) - 19.75 | 3.82 | -59.8% |
| EPV | 36.87 - 56.54 | 46.71 | 390.6% |
| DDM - Stable | (3.69) - (11.44) | (7.56) | -179.5% |
| DDM - Multi | 0.20 - 0.53 | 0.29 | -96.9% |
| Market Cap (mil) | 11,363.93 |
| Beta | 0.54 |
| Outstanding shares (mil) | 1,193.69 |
| Enterprise Value (mil) | 24,668.63 |
| Market risk premium | 4.60% |
| Cost of Equity | 9.13% |
| Cost of Debt | 5.50% |
| WACC | 5.99% |