Harrow Health, Inc.

Harrow Health, Inc.

HROWยทNASDAQ

$33.32

+1.4%
HealthcareDrug Manufacturers - Specialty & Generic

Harrow Health, Inc. operates as an ophthalmic-focused healthcare company. The company owns ImprimisRx, an ophthalmology outsourcing and pharmaceutical compounding business; and DEXYCU for the treatment of post-operative inflammation. The company also holds equity interests in Surface Ophthalmics, Inc., a clinical-stage pharmaceutical company that focuses on development and commercialization of therapeutics for ocular surface diseases; Melt Pharmaceuticals, Inc., a clinical-stage pharmaceutical company that focused on the development and commercialization of proprietary non-intravenous, sedation, and anesthesia therapeutics for human medical procedures in hospital, outpatient, and in-office settings; and Eton Pharmaceuticals, Inc., a commercial-stage pharmaceutical company that engages in developing and commercializing drug products. Harrow Health, Inc. owns royalty rights in four clinical stage drug candidates being developed by Surface Ophthalmics, Inc. and Melt Pharmaceuticals, Inc. The company was formerly known as Imprimis Pharmaceuticals, Inc. and changed its name to Harrow Health, Inc. in December 2018. Harrow Health, Inc. was incorporated in 2006 and is headquartered in San Diego, California.

At a Glance

Live Snapshot
Market Cap$1.24B
EPS-0.1400
P/E Ratio-238.00
Earnings Date08/10/2026
Harrow Health, Inc.

Harrow Health, Inc. Fair Value Envelope

HROW ยท NASDAQ

Our analysis suggests that HROW has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $33.32, this represents a potential HIDDEN relative to our calculated worth for Harrow Health, Inc..

Intrinsic Value
Current Price: $33.32

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value$397.2B
+ Cash & Equivalents$72.9M
Firm Value$397.3B
- Debt$252.0M
Equity Value$397.0B
/ Shares Outstanding37,002,136B
DCF Value$10.7K
UNDERVALUED BY 32103%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
$87.7M
$175.5M
$350.9M
$701.8M
$1.4B
$2.8B
$5.6B
$11.2B
$22.5B
$44.9B
Maintenance CapEx
-$354.8K
-$709.6K
-$1.4M
-$2.8M
-$5.7M
-$11.4M
-$22.7M
-$45.4M
-$90.8M
-$181.7M
Owner Earnings
$87.4M
$174.7M
$349.5M
$699.0M
$1.4B
$2.8B
$5.6B
$11.2B
$22.4B
$44.7B
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$80.9M
$149.8M
$277.4M
$513.8M
$951.4M
$1.8B
$3.3B
$6.0B
$11.2B
$20.7B
Terminal Value represents 88.7% of Enterprise Value