/
DCF Valuation
Base-case fair value
$45.70
Intrinsic $60.93 · 25% MOS
Current price: $44.51
Base-case summary
Our base-case DCF for Alkermes plc. (ALKS) projects 10 years of free cash flow growth at 20.0% for years 1–5 and 10.0% for years 6–10, anchored to 24.7% historical FCF growth, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from $222M in trailing free cash flow, this produces an intrinsic value of $60.93 per share. A 25% safety margin gives a fair value of $45.70, suggesting the stock is currently 3% undervalued against the $44.51 market price.
See 3 scenarios side by side
Conservative, Base, and Optimistic fair values, plus the sensitivity matrix and FCF history. Free account.
Model inputs
TTM Free Cash Flow
$222M
Cash & equivalents
$512M
Total debt
$1.6B
Shares outstanding
166M