/
DCF Valuation
Base-case fair value
$215.60
Intrinsic $287.47 · 25% MOS
Current price: $103.19
Base-case summary
Our base-case DCF for Lantheus Holdings, Inc. (LNTH) projects 10 years of free cash flow growth at 20.0% for years 1–5 and 10.0% for years 6–10, anchored to 47.6% historical FCF growth, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from $377M in trailing free cash flow, this produces an intrinsic value of $287.47 per share. A 25% safety margin gives a fair value of $215.60, suggesting the stock is currently 109% undervalued against the $103.19 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
$377M
Cash & equivalents
$499M
Total debt
$627M
Shares outstanding
66M