|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 132.02 USD | -1.15% |
|
+1.10% | -19.43% |
| 06-03 | Repligen Corporation Presents at 46th Annual William Blair Growth Stock Conference, Jun-03-2026 10:40 AM | |
| 05-15 | Repligen Likely to Benefit From Diverse Growth Factors, RBC Says | MT |
Company Valuation: Repligen Corporation
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 14,643 | 9,401 | 10,039 | 8,064 | 9,224 | 7,447 | - | - |
| Change | - | -35.8% | 6.78% | -19.67% | 14.38% | -19.26% | - | - |
| Enterprise Value (EV) 1 | 14,405 | 9,062 | 9,357 | 7,833 | 9,200 | 7,193 | 7,015 | 6,798 |
| Change | - | -37.09% | 3.26% | -16.29% | 17.46% | -21.82% | -2.47% | -3.09% |
| P/E | 118x | 52.3x | 243x | -313x | 191x | 121x | 73.5x | 52.2x |
| PBR | 8.67x | 4.92x | 5.09x | 4.09x | 4.38x | 3.39x | 3.17x | 2.87x |
| PEG | - | 1.2x | -3.1x | 2x | -1x | 4.5x | 1.1x | 1.3x |
| Capitalization / Revenue | 21.8x | 11.7x | 15.7x | 12.7x | 12.5x | 9.05x | 7.88x | 6.85x |
| EV / Revenue | 21.5x | 11.3x | 14.6x | 12.3x | 12.5x | 8.74x | 7.42x | 6.25x |
| EV / EBITDA | 62.5x | 36.7x | 73.1x | 66.8x | 65.6x | 42.8x | 33.9x | 26.4x |
| EV / EBIT | 66.9x | 39x | 99.2x | 95.4x | 90.4x | 56.3x | 42x | 31.3x |
| EV / FCF | 277x | 104x | 120x | 52.3x | 98x | 58.5x | 47.3x | 34.4x |
| FCF Yield | 0.36% | 0.96% | 0.83% | 1.91% | 1.02% | 1.71% | 2.12% | 2.9% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 2.24 | 3.24 | 0.74 | -0.46 | 0.86 | 1.09 | 1.796 | 2.53 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 670.5 | 801.5 | 638.8 | 634.4 | 738.3 | 823 | 945.1 | 1,087 |
| EBITDA 1 | 230.5 | 246.9 | 128 | 117.3 | 140.3 | 168 | 207.2 | 257.7 |
| EBIT 1 | 215.2 | 232.2 | 94.29 | 82.08 | 101.8 | 127.7 | 167.2 | 216.9 |
| Net income 1 | 128.3 | 186 | 41.58 | -25.51 | 48.89 | 61.09 | 101.2 | 143.8 |
| Net Debt 1 | -237.8 | -339.1 | -681.9 | -231.8 | -23.81 | -254.4 | -431.9 | -648.7 |
| Reference price 2 | 264.84 | 169.31 | 179.80 | 143.94 | 163.86 | 132.02 | 132.02 | 132.02 |
| Nbr of stocks (in thousands) | 55,289 | 55,524 | 55,832 | 56,027 | 56,291 | 56,408 | - | - |
| Announcement Date | 2/17/22 | 2/22/23 | 2/21/24 | 2/20/25 | 2/24/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 121.13x | 8.74x | 42.82x | -.--% | 7.45B | |
| 22.24x | 3.3x | 12.38x | 2.88% | 154B | |
| 19.94x | 3.44x | 12.38x | 3.6% | 102B | |
| 34.44x | 8.39x | 21.94x | 1.17% | 56.51B | |
| 14.32x | 0.17x | 10.77x | 0.87% | 52.89B | |
| 35.88x | 2.9x | 9.94x | 2.67% | 39.67B | |
| 34.4x | 1.28x | 11.29x | 0.23% | 30.39B | |
| 29.61x | 5.28x | 16.83x | -.--% | 27.96B | |
| 38.95x | 6.73x | 24.3x | 0.27% | 23.17B | |
| 23.99x | 3.06x | 12.49x | 1.35% | 20.35B | |
| Average | 37.49x | 4.33x | 17.51x | 1.3% | 51.39B | |
| Weighted average by Cap. | 26.74x | 3.75x | 14.24x | 2.08% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- RGEN Stock
- Valuation Repligen Corporation
Select your edition
All financial news and data tailored to specific country editions
