Emergent BioSolutions Inc.

Emergent BioSolutions Inc.

EBSยทNYSE

$7.93

-3.4%
HealthcareBiotechnology

Emergent BioSolutions Inc., a life sciences company, focuses on the provision of preparedness and response solutions that address accidental, deliberate, and naturally occurring public health threats (PHTs) in the United States. The company's products address PHTs, which include chemical, biological, radiological, nuclear, and explosives; emerging infectious diseases; travel health; and emerging health crises and acute/emergency care. It offers BioThrax, an anthrax vaccine; ACAM2000, a smallpox vaccine; Botulism Antitoxin Heptavalent to treat botulinum disease; vaccinia immune globulin intravenous that addresses complications from smallpox vaccine; raxibacumab for the treatment and prophylaxis of inhalational anthrax; Anthrasil to for inhalational anthrax; reactive skin decontamination lotion kits; and Trobigard, a combination drug-device auto injector product candidate; and Trobigard, a combination drug-device auto injector product candidate. The company also provides NARCAN, a nasal spray for the emergency treatment of known or suspected opioid overdose; Vivotif, an oral vaccine for typhoid fever; and Vaxchora, a single-dose oral vaccine to treat cholera. In addition, it is developing AP003, a Naloxone multidose nasal spray; AP007, a sustained release Nalmefene injection for treatment of opioid use disorder; AV7909, an anthrax vaccine; CGRD-001, a pralidoxime chloride/atropine auto-injector; CHIKV VLP, a chikungunya virus VLP vaccine; COVID-HIG for the treatment of SARS-CoV2; EGRD-001, a diazepam auto-injector; SIAN, an antidote for the initial treatment of acute poisoning of cyanide; and UniFlu, a universal influenza vaccine. Further, the company provides contract development and manufacturing services comprising drug substance and product manufacturing, and packaging, as well as technology transfer, process, and analytical development services. The company was incorporated in 1998 and is headquartered in Gaithersburg, Maryland.

At a Glance

Live Snapshot
Market Cap$409.16M
EPS0.9800
P/E Ratio8.09
Earnings Date08/05/2026
Emergent BioSolutions Inc.

Emergent BioSolutions Inc. Fair Value Envelope

EBS ยท NYSE

Our analysis suggests that EBS has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $7.93, this represents a potential HIDDEN relative to our calculated worth for Emergent BioSolutions Inc..

Intrinsic Value
Current Price: $7.93

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$1,526.0B
+ Cash & Equivalents$205.4M
Firm Value$1,526.2B
- Debt$572.1M
Equity Value$1,525.7B
/ Shares Outstanding53,975,093B
DCF Value$28.3K
UNDERVALUED BY 356346%

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
$341.2M
$682.4M
$1.4B
$2.7B
$5.5B
$10.9B
$21.8B
$43.7B
$87.3B
$174.7B
Maintenance CapEx
-$5.5M
-$11.0M
-$22.1M
-$44.2M
-$88.3M
-$176.6M
-$353.3M
-$706.6M
-$1.4B
-$2.8B
Owner Earnings
$335.7M
$671.4M
$1.3B
$2.7B
$5.4B
$10.7B
$21.5B
$43.0B
$85.9B
$171.9B
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$310.8M
$575.6M
$1.1B
$2.0B
$3.7B
$6.8B
$12.5B
$23.2B
$43.0B
$79.6B
Terminal Value represents 88.7% of Enterprise Value