What is Repligen Corp worth?
With the base-case assumptions below, a discounted cash flow model on Repligen Corp's reported free cash flow gives $55,834.61 per share. The share price was $189.68 on September 25, 2026, 100% below that value.
Inputs from the filings
Three sets of assumptions
| Case | Growth yrs 1-5 | Discount rate | Value per share | Value vs price |
|---|---|---|---|---|
| Bear | 10.0% | 10.0% | $34,311.78 | +17,989% |
| Base | 15.0% | 9.0% | $55,834.61 | +29,336% |
| Bull | 20.0% | 8.0% | $95,910.91 | +50,465% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | $72,129.89 | $77,210.83 | $83,420.87 | $91,183.42 | $101,163.85 |
| 8.0% | $59,888.71 | $63,183.69 | $67,077.75 | $71,750.63 | $77,461.93 |
| 9.0% | $50,982.31 | $53,235.16 | $55,834.61 | $58,867.30 | $62,451.39 |
| 10.0% | $44,228.88 | $45,830.98 | $47,646.68 | $49,721.78 | $52,116.11 |
| 11.0% | $38,944.62 | $40,119.13 | $41,431.83 | $42,908.60 | $44,582.29 |
Where the presets come from
Base: years 1 to 5 grow at Repligen Corp's revenue growth rate over the last 5 fiscal years (15.0% a year), held between -5% and 15%. Years 6 to 10 grow halfway between that and the long-run rate of 2.5%. Future cash is discounted at 9% a year.
Bear: 5 points less growth, 2% long-run growth, 10% discount rate. Bull: 5 points more growth (at most 25%), 3% long-run growth, 8% discount rate.
Value per share = (present value of 10 years of free cash flow + present value of everything after + cash - debt) / diluted shares.
This is a model run on assumptions, not a recommendation or a price target. Small changes in the discount rate or growth move the result a lot, as the table above shows. Change them yourself in the calculator.
Adjust the assumptions
Move the sliders for growth, long-run growth and discount rate, or switch to average free cash flow, and see the value per share change.
Adjust the assumptions