|
Market Closed -
Nasdaq
00:00:00 05/09/2026 +04
|
5-day change | 1st Jan Change | ||
| 167.60 USD | -1.19% |
|
-4.92% | +2.28% |
| 09-01 | Bonds spoil September's opening |  |
| 09-01 | Analyst recommendations: Duolingo, Robinhood, Adobe, CrowdStrike, Salesforce… | |
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 | 9,459 | - | - |
| Change | - | -35.8% | 6.78% | -19.67% | 14.38% | 2.55% | - | - |
| Enterprise Value (EV) 1 | 14,405 | 9,062 | 9,357 | 7,833 | 9,200 | 9,225 | 9,051 | 8,836 |
| Change | - | -37.09% | 3.26% | -16.29% | 17.46% | 0.27% | -1.89% | -2.37% |
| P/E | 118x | 52.3x | 243x | -313x | 191x | 222x | 97x | 69x |
| PBR | 8.67x | 4.92x | 5.09x | 4.09x | 4.38x | 4.35x | 4.06x | 3.67x |
| PEG | - | 1.2x | -3.1x | 2x | -1x | -18.4x | 1x | 1.7x |
| Capitalization / Revenue | 21.8x | 11.7x | 15.7x | 12.7x | 12.5x | 11.4x | 9.77x | 8.33x |
| EV / Revenue | 21.5x | 11.3x | 14.6x | 12.3x | 12.5x | 11.2x | 9.34x | 7.78x |
| EV / EBITDA | 62.5x | 36.7x | 73.1x | 66.8x | 65.6x | 54x | 40.8x | 30.7x |
| EV / EBIT | 66.9x | 39x | 99.2x | 95.4x | 90.4x | 70.5x | 51.9x | 37.5x |
| EV / FCF | 277x | 104x | 120x | 52.3x | 98x | 76.5x | 60.5x | 44.3x |
| FCF Yield | 0.36% | 0.96% | 0.83% | 1.91% | 1.02% | 1.31% | 1.65% | 2.25% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 2.24 | 3.24 | 0.74 | -0.46 | 0.86 | 0.756 | 1.728 | 2.429 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 670.5 | 801.5 | 638.8 | 634.4 | 738.3 | 827 | 968.6 | 1,136 |
| EBITDA 1 | 230.5 | 246.9 | 128 | 117.3 | 140.3 | 170.9 | 222.1 | 287.7 |
| EBIT 1 | 215.2 | 232.2 | 94.29 | 82.08 | 101.8 | 130.8 | 174.5 | 235.4 |
| Net income 1 | 128.3 | 186 | 41.58 | -25.51 | 48.89 | 41.92 | 98.84 | 141.2 |
| Net Debt 1 | -237.8 | -339.1 | -681.9 | -231.8 | -23.81 | -233.7 | -408 | -622.2 |
| Reference price 2 | 264.84 | 169.31 | 179.80 | 143.94 | 163.86 | 167.60 | 167.60 | 167.60 |
| Nbr of stocks (in thousands) | 55,289 | 55,524 | 55,832 | 56,027 | 56,291 | 56,436 | - | - |
| Announcement Date | 17/02/22 | 22/02/23 | 21/02/24 | 20/02/25 | 24/02/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 221.7x | 11.15x | 53.99x | -.--% | 9.46B | |
| 31.08x | 4.2x | 16.15x | 2.37% | 187B | |
| 19.92x | 3.63x | 12.95x | 3.01% | 120B | |
| 18.12x | 0.21x | 13.19x | 0.72% | 63.15B | |
| 29.59x | 7.29x | 18.82x | 1.35% | 51.75B | |
| 35.6x | 3.43x | 11.76x | 2.12% | 50.32B | |
| 35.23x | 6.2x | 19.45x | -.--% | 33.17B | |
| 47.24x | 1.35x | 12.52x | 0.2% | 32.1B | |
| 39.65x | 6.94x | 24.91x | 0.27% | 23.93B | |
| 18.12x | 2.89x | 10.23x | 1.53% | 22.99B | |
| Average | 49.63x | 4.73x | 19.40x | 1.16% | 59.48B | |
| Weighted average by Cap. | 31.67x | 3.99x | 15.76x | 1.81% |
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
