Latest SEC snapshot (2026-05-01) highlights Return On Equity 2.5%, Return On Assets 1.2%, and Operating Margin 8.9%.
Valuation Snapshot
SEC-only DCF estimate using a normalized free cash flow base, cash, debt, and reported share count when available.
DCF value materially below priceOvervaluedMedium confidence
-60%
fair value gap
Fair value per share
$46.54
Market price
$115.19
RGEN - Local security
PEG ratio
10.2x
P/E 127.0x /
growth 12%
EPS CAGR (3Y)
Enterprise value
$2.05B
Equity value
$2.64B
DCF fair value scenarios
Bear
$37.32
Overvalued
Growth
7.9%
Discount
11%
Terminal
2%
Gap -68%
Base
$46.54
Overvalued
Growth
11%
Discount
10%
Terminal
2.5%
Gap -60%
Bull
$61.05
Overvalued
Growth
14%
Discount
9%
Terminal
3%
Gap -47%
Base growth: Free Cash Flow CAGR (3Y).
Key valuation metrics
EV/Revenue
n/a
Local security market EV / SEC revenue
Revenue is unavailable or not positive
EV/EBITDA
41.3x
Local security market EV / SEC EBITDA
P/E
127.0x
Local security market price / SEC EPS
P/S
n/a
Local security market cap / SEC revenue
Revenue is unavailable or not positive
P/B
3.1x
Local security market cap / SEC equity
PEG
10.2x
P/E / EPS CAGR
Core assumptions
Projection
5 years
FCF growth
4%
Discount rate
10%
Terminal growth
2.5%
SEC fact inputs
DCF base FCF
$106.04M
Trailing SEC FCF
Reported FCF
$106.04M
Net income
$51.4M
EBITDA
$144.03M
Cash
$582.65M
Debt
n/a
Equity
$2.11B
Shares
56,666,000
Data confidence notes
Dcf base free cash flow: dcf base starts from trailing sec free cash flow
Debt missing: equity value treats debt as 0
Compare This Company Through SEC-backed Metrics
Use these links to compare RGEN - REPLIGEN CORP against other SEC filers on the same metric, then verify the company history from the paired facts page.
These supporting metrics stay fully source-backed for deeper research. Scan the latest value and reported period first, then open a metric page when you need the full filing trail.
This score is transparent and deterministic. We weight profitability, financial health, and growth metrics, then renormalize weights when SEC data is missing.
Metric
Weight
V1 threshold
ROIC
20
5% to 20%
ROE
15
8% to 25%
ROA
10
2% to 10%
Operating Margin
5
5% to 25%
Current Ratio
12
1.0x to 2.0x
Quick Ratio
8
0.8x to 1.5x
Debt to Equity
10
0.3x to 2.0x (lower is better)
Revenue YoY
10
-10% to +20%
Net Income YoY
10
-10% to +20%
How Calculated (standard_v1)
Metrics are computed with a market-consensus convention designed for cross-portal comparability.
TTM Operating Income / TTM Revenues
Current Assets / Current Liabilities (latest instant quarter)
(Current Assets - Inventory) / Current Liabilities; fallback: (Cash+Short-Term Investments + Accounts Receivable) / Current Liabilities
We use cookies and similar technologies to provide certain features, enhance
the user experience and, if you allow them, measure engagement and deliver
advertising. Analytics and marketing storage stay off until you grant
consent. By clicking on "Agree and continue", you declare your consent to
the use of the selected optional cookies.
Manage preferences
to update or revoke optional consent for future visits. For more information, see our
Privacy Policy
.