Repligen Corp (RGEN)

Market price: $175.80

6 valuation methods

• DCF (FCFF): $22.40 to $29.54 (midpoint $25.39)
• P / E — adjusted: $25.02 to $79.07 (midpoint $34.16)
• EV / Revenue: $43.61 to $69.71 (midpoint $52.30)
• EV / Gross Profit: $44.31 to $76.31 (midpoint $60.32)
• EV / EBITDA: $40.63 to $122.78 (midpoint $63.24)
• P / B: $128.88 to $463.60 (midpoint $220.04)