Elanco Animal Health Incorporated

Elanco Animal Health Incorporated

ELANยทNYSE

$24.58

+3.9%
HealthcareDrug Manufacturers - Specialty & Generic

Elanco Animal Health Incorporated, an animal health company, innovates, develops, manufactures, and markets products for pets and farm animals. It offers pet health disease prevention products, such as parasiticide and vaccine products that protect pets from worms, fleas, and ticks under the Seresto, Advantage, Advantix, and Advocate brands; pet health therapeutics for pain, osteoarthritis, ear infections, cardiovascular, and dermatology indications in canines and felines under the Galliprant and Claro brands; vaccines, antibiotics, parasiticides, and other products for use in poultry and aquaculture production, as well as nutritional health products, including enzymes, probiotics, and prebiotics; and a range of vaccines, antibiotics, implants, parasiticides, and other products used in ruminant and swine production under the Rumensin and Baytril brands. The company sells its products to third-party distributors; veterinarians; and farm animal producers, including beef and dairy farmers, as well as pork, poultry, and aquaculture operations. Elanco Animal Health Incorporated was founded in 1954 and is headquartered in Greenfield, Indiana.

At a Glance

Live Snapshot
Market Cap$12.28B
EPS-0.4700
P/E Ratio-52.30
Earnings Date08/06/2026
Elanco Animal Health Incorporated

Elanco Animal Health Incorporated Fair Value Envelope

ELAN ยท NYSE

Our analysis suggests that ELAN has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $24.58, this represents a potential HIDDEN relative to our calculated worth for Elanco Animal Health Incorporated.

Intrinsic Value
Current Price: $24.58

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$1.1B
+ Cash & Equivalents$545.0M
Firm Value$1.7B
- Debt$4.0B
Equity Value-$2.3B
/ Shares Outstanding496,863,473B
DCF Value-$5
OVERVALUED BY 119%

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
$403.7M
$291.0M
$209.7M
$151.2M
$109.0M
$78.5M
$56.6M
$40.8M
$29.4M
$21.2M
Maintenance CapEx
-$39.8M
-$28.7M
-$20.7M
-$14.9M
-$10.7M
-$7.7M
-$5.6M
-$4.0M
-$2.9M
-$2.1M
Owner Earnings
$363.9M
$262.3M
$189.1M
$136.3M
$98.2M
$70.8M
$51.0M
$36.8M
$26.5M
$19.1M
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$336.9M
$224.9M
$150.1M
$100.2M
$66.9M
$44.6M
$29.8M
$19.9M
$13.3M
$8.9M
Terminal Value represents 13.1% of Enterprise Value