Lantheus Holdings, Inc.

Lantheus Holdings, Inc.

LNTHยทNASDAQ

$100.25

+1.5%
HealthcareDrug Manufacturers - Specialty & Generic

Lantheus Holdings, Inc. develops, manufactures, and commercializes diagnostic and therapeutic products that assist clinicians in the diagnosis and treatment of heart, cancer, and other diseases worldwide. It provides DEFINITY, a microbubble ultrasound enhancing agent used in ultrasound exams of the heart; TechneLite, a technetium generator for nuclear medicine; Xenon-133 to assess pulmonary function; Neurolite to identify the area within the brain where blood flow has been blocked or reduced due to stroke; Cardiolite, an injectable Tc-99m-labeled imaging agent; Thallium-201 to detect cardiovascular disease; and Gallium-67 to detect various infections and cancerous tumors. The company also offers AZEDRA, a radiotherapeutic to treat adult and pediatric patients; Automated Bone Scan Index that calculates the disease burden of prostate cancer by quantifying the hotspots on bone scans; and Cobalt (Co 57), a non-pharmaceutical radiochemical; RELISTOR for opioid-induced constipation; and PYLARIFY for visualization of lymph nodes, bone, and soft tissue metastases to determine the presence or absence of recurrent and/or metastatic prostate cancer. It also develops flurpiridaz F 18 to assess blood flow to the heart; 1095, a PSMA-targeted iodine-131 labeled small molecule; LMI 1195 for neuroblastoma tumors in pediatric and adults; PYLARIFY AI, an AI-based medical device software to perform standardized quantitative assessment of PSMA PET/CT images in prostate cancer; and leronlimab, an investigational humanized monoclonal antibody. The company serves radio pharmacies, distributors, integrated delivery networks, hospitals, clinics, and group practices. It has strategic partnerships with NanoMab Technology Limited; Bausch Health Companies, Inc.; GE Healthcare Limited; Curium; Bayer AG; CytoDyn Inc.; ROTOP; FUJIFILM; Regeneron Pharmaceuticals, Inc.; and POINT Biopharma US Inc. The company was founded in 1956 and is headquartered in North Billerica, Massachusetts.

At a Glance

Live Snapshot
Market Cap$6.53B
EPS3.4600
P/E Ratio28.97
Earnings Date08/05/2026
Lantheus Holdings, Inc.

Lantheus Holdings, Inc. Fair Value Envelope

LNTH ยท NASDAQ

Our analysis suggests that LNTH has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $100.25, this represents a potential HIDDEN relative to our calculated worth for Lantheus Holdings, Inc..

Intrinsic Value
Current Price: $100.25

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$856.4M
+ Cash & Equivalents$359.1M
Firm Value$1.2B
- Debt$738.0K
Equity Value$1.2B
/ Shares Outstanding68,402,952B
DCF Value$18
OVERVALUED BY 82%

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
$280.1M
$201.1M
$144.4M
$103.7M
$74.4M
$53.4M
$38.4M
$27.5M
$19.8M
$14.2M
Maintenance CapEx
-$5.2M
-$3.7M
-$2.7M
-$1.9M
-$1.4M
-$988.7K
-$709.9K
-$509.7K
-$365.9K
-$262.7K
Owner Earnings
$274.9M
$197.4M
$141.7M
$101.8M
$73.1M
$52.5M
$37.7M
$27.0M
$19.4M
$13.9M
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$254.6M
$169.2M
$112.5M
$74.8M
$49.7M
$33.1M
$22.0M
$14.6M
$9.7M
$6.5M
Terminal Value represents 12.8% of Enterprise Value