/
DCF Valuation
Base-case fair value
$2.85
Intrinsic $3.80 · 25% MOS
Current price: $13.93
Base-case summary
Our base-case DCF for Amarin Corp PLC\Uk (AMRN) projects 10 years of free cash flow growth at 20.0% for years 1–5 and 10.0% for years 6–10, anchored to 54.9% historical FCF growth, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from $26M in trailing free cash flow, this produces an intrinsic value of $3.80 per share. A 25% safety margin gives a fair value of $2.85, suggesting the stock is currently 80% overvalued against the $13.93 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
$26M
Cash & equivalents
$308M
Total debt
$8M
Shares outstanding
419M