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 $57,878.90 per share. The share price was $173.98 on November 10, 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% | $36,356.07 | +20,797% |
| Base | 15.0% | 9.0% | $57,878.90 | +33,168% |
| Bull | 20.0% | 8.0% | $97,955.20 | +56,203% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | $74,174.18 | $79,255.12 | $85,465.16 | $93,227.71 | $103,208.13 |
| 8.0% | $61,933.00 | $65,227.98 | $69,122.04 | $73,794.92 | $79,506.22 |
| 9.0% | $53,026.60 | $55,279.45 | $57,878.90 | $60,911.59 | $64,495.67 |
| 10.0% | $46,273.17 | $47,875.27 | $49,690.97 | $51,766.06 | $54,160.40 |
| 11.0% | $40,988.91 | $42,163.42 | $43,476.11 | $44,952.89 | $46,626.57 |
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