Repligen Corporation

Repligen Corporation

RGENยทNASDAQ

$121.73

-0.30%
HealthcareMedical - Instruments & Supplies

Repligen Corporation develops and commercializes bioprocessing technologies and systems for use in biological drug manufacturing process in North America, Europe, the Asia Pacific, and internationally. It offers Protein A ligands that are the binding components of Protein A affinity chromatography resins; and cell culture growth factor products. The company's chromatography products include OPUS pre-packed chromatography columns, which are used in the purification of biologics; and OPUS smaller-scale columns that are used in the high throughput process development screening, viral clearance validation studies, and scale down validation of chromatography processes. It also offers ELISA test kits; and chromatography resins under the CaptivA brand. In addition, the company provides filtration products, such as XCell Alternating Tangential Flow systems that are filtration devices used in upstream perfusion and cell culture processing; TangenX flat sheet cassettes, which are used in downstream biologic drug concentration and formulation processes; KrosFlo tangential flow filtration and tangential flow depth filtration systems; Spectra/Por laboratory and process dialysis products, and SpectraFlo dynamic dialysis systems; and ProConnex single-use hollow fiber. Further, it provides process analytics products, such as slope spectroscopy systems under the SoloVPE, FlowVPE, and FlowVPX brands. The company sells its products to life sciences, biopharmaceutical, and diagnostics companies; laboratory researchers; and contract manufacturing organizations. Repligen Corporation has collaboration agreements with Navigo Proteins GmbH to develop multiple affinity ligands. Repligen Corporation was incorporated in 1981 and is headquartered in Waltham, Massachusetts.

At a Glance

Live Snapshot
Market Cap$6.87B
EPS0.8700
P/E Ratio139.92
Earnings Date08/04/2026
Repligen Corporation

Repligen Corporation Fair Value Envelope

RGEN ยท NASDAQ

Our analysis suggests that RGEN has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $121.73, this represents a potential HIDDEN relative to our calculated worth for Repligen Corporation.

Intrinsic Value
Current Price: $121.73

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$188.9M
+ Cash & Equivalents$566.0M
Firm Value$754.9M
- Debt$689.9M
Equity Value$64.9M
/ Shares Outstanding56,290,749B
DCF Value$1
OVERVALUED BY 99%

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
$77.4M
$51.0M
$33.6M
$22.1M
$14.6M
$9.6M
$6.3M
$4.2M
$2.8M
$1.8M
Maintenance CapEx
-$3.1M
-$2.0M
-$1.3M
-$887.1K
-$584.6K
-$385.2K
-$253.8K
-$167.3K
-$110.2K
-$72.6K
Owner Earnings
$74.3M
$48.9M
$32.3M
$21.3M
$14.0M
$9.2M
$6.1M
$4.0M
$2.6M
$1.7M
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$68.8M
$42.0M
$25.6M
$15.6M
$9.5M
$5.8M
$3.5M
$2.2M
$1.3M
$806.3K
Terminal Value represents 7.3% of Enterprise Value