EN DE

Repligen Corporation (RGEN) Fair Value & Analysis

Healthcare · US · Market cap $8.1B

RC Repligen Corporation logo Repligen Corporation RGEN · US
Price$167.49
Fair Value$25.11
Upside-85.0%
Quality67/100
Watch Repligen Corporation for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Thin margins · 6.7% net margin
Low debt · generates free cash flow
Trails peers (2/14)
Narrow moat 39/100
Evidence: High Range $20.86 – $25.11 Share as image

Fair value as of: Aug 13, 2026

From 26 valuation models · updated yesterday

Fair value updated Aug 13, 2026, revised from $25.34 to $25.11 (−0.9%) since Jul 12, 2026. Share price +13.8% over the past month.

A solid business, but screening 85% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case ($25.11). The favourable scenario is already priced in.
  • Solid but not exceptional quality (67/100) and above fair value, neither a clear bargain nor a standout compounder.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

$324.21 $102.87 Fair Value $25.11 May 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 13, 2026.

How to read this chart

60‑month range $102.87 – $324.21 · fair‑value band $20.86 – $25.11 · the $167.49 price screens above the $25.11 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Aug 13, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Repligen Corporation (RGEN) currently trades at $167.49, while our model-based Fair Value estimate is $25.11, implying the stock looks roughly 85.0% overvalued today. The Quality Score stands at 67/100 (solid quality), in the Healthcare sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: high).

Over the trailing twelve months, Repligen Corporation generated revenue of $763M at a net margin of 6.7%. Revenue grew 14.8% year over year. It earns a return on equity of 2.5%. Net debt stands at $124M. Fundamentals as of Aug 13, 2026

Our scenario range runs from $20.86 (bear case) to $25.11 (bull case); at $167.49, the current price sits above that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The last reported earnings sit well below what analysts expect (earnings in transition, for example after write-downs or an earnings dip); whether the stock is cheap or expensive hinges on the expected recovery actually arriving. Read the fair value with that caveat. The share trades about 5% below its 52-week high and 66% above its 52-week low, currently above its 200-day average. For context, the median of 10 Healthcare peers we cover trades at -46% fair-value upside, at -85%, RGEN screens richer than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Note: the current price implies far more future growth than the conservative anchors of our models allow (base growth is deliberately capped, we do not regard such extreme rates as sustainable). Our models are not designed for expectations this high; that is why the individual models scatter extremely ($9.02 to $175.50). Read the values as a conservative anchor, not as a price target.
Model Bear Bear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull Bull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. Evidence
Highest evidence
Growth DCF $25.29 $47.75 $83.94 80
Residual Income $26.35 $25.48 $20.44 76
Rev-Margin DCF $17.05 $28.23 $51.76 74
All 26 models by family
DCF Models
FCF DCF $26.90 $41.19 $85.73 38
Owner Earnings $32.62 $71.79 $150.99 31
5Y Revenue Exit $15.59 $24.70 $43.61 39
5Y EBITDA Exit $29.51 $52.83 $98.59 41
5Y P/E Exit $18.55 $37.89 $63.72 38
10Y Revenue Exit $18.81 $36.15 $45.75 36
10Y EBITDA Exit $29.16 $65.42 $128.98 37
10Y P/E Exit $21.34 $42.37 $75.74 35
Earnings-Based
Graham-Dodd $5.89 $41.11 $57.69 54
Lynch FV $21.24 $30.34 $39.44 50
PEG = 1.0 $21.24 $30.34 $39.44 46
EPV $7.85 $9.02 $10.03 59
Dividend Discount
Gordon GGM $88.08 $175.50 $265.75 70
DDM Multi-Stage $88.08 $151.67 $185.25 61
Multiples
P/E Multiple $14.30 $19.07 $23.84 63
P/S Multiple $11.05 $14.74 $18.42 58
P/B Multiple $11.05 $14.74 $18.42 55
EV/EBIT $13.89 $18.38 $22.87 53
EV/EBITDA $29.56 $39.27 $48.99 54
EV/Revenue $10.03 $14.15 $18.27 43
Asset-Based
NCAV (Graham) $18.67 $25.02 $37.34 50
Growth DCF
Growth DCF $25.29 $47.75 $83.94 80
Rev-Margin DCF $17.05 $28.23 $51.76 74
Economic Profit
Residual Income $26.35 $25.48 $20.44 76
ROIC Compounder $7.85 $9.02 $10.03 72
Growth Earnings
Growth-Adj P/E $28.19 $40.27 $52.35 68

Widest divergence: Dividend Discount ($151.67) versus Economic Profit ($9.02). Highest evidence: Growth DCF (80).

Notify me when RGEN reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) $763M
Revenue growth (YoY) +14.8%
Net margin 6.7%
Return on equity 2.5%
Free cash flow $93.9M FY2025
P/E ratio 184.1
More key figures
Operating margin 8.9%
EPS (TTM) $0.9100
EPS growth (YoY) +47.9%
Net debt $124M FY2025

Figures from reported company fundamentals · as of Aug 13, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 67/100

Of which business quality 66 · Market factors (momentum, volatility) 68

Profitability 23
Margins and returns on capital today
Quality Growth 80
Are margins and returns improving?
Cashflow 73
Earnings quality: real cash, not paper profit
Fin. Strength 73
Balance sheet, leverage, solvency risk
Investment 84
Disciplined investing over empire-building
Low Volatility 44
Calm price path (market factor)
Momentum 75
Price trend over the last 3–12 months (market factor)
52W Momentum 82
Distance to the 52-week high (market factor)
Net Issuance 79
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Repligen Corporation, a life sciences company, develops and commercializes bioprocessing technologies and systems in North America, Europe, the Asia Pacific, and internationally.

Full company description

Repligen Corporation, a life sciences company, develops and commercializes bioprocessing technologies and systems in North America, Europe, the Asia Pacific, and internationally. The company's products include hollow fiber consumables, KRM chromatography system, resins for new modalities, PATsmart MAVERICK and PATsmart MAVEN for real-time monitoring and control of critical bioprocess parameters, PATsmart REBEL, an at-line cell culture media analyzer; and PATsmart ZipChip, a high-resolution sample separations device, PATsmart SoloVPE slope spectroscopy system, and SoloVPE PLUS System. It offers Protien A ligands that are the binding components of Protein A affinity chromatography resins; and cell culture growth factor products. The company also provides chromatography products, including OPUS pre-packed chromatography columns, which are used in the purification and quality control of biological drugs, as well as ELISA test kits. In addition, it offers filtration products, such as XCell ATF Cell Retention Systems that are filtration devices used in upstream perfusion and cell culture processing; TangenX flat sheet cassettes, which are used in downstream biologic drug concentration, buffer exchange, and formulation processes; KrosFlo tangential flow filtration and tangential flow depth filtration systems; and ProConnex TFDF flow paths. Further, it provides process analytics products, such as slope spectroscopy systems. The company offers its products under the OPUS, XCell, XCell ATF, TFDF, KrosFlo, SIUS, ProConnex, Spectra/Por, NGL-Impact, SoloVPE, FlowVPE, RPM, XO, Metenova MixOne, and AVIPure and FlowVPX brands. The company sells its products to life sciences, biopharmaceutical, and diagnostics companies; laboratory researchers; and contract manufacturing organizations. Repligen Corporation has a collaboration agreement with Navigo Proteins GmbH to develop multiple affinity ligands. The company was incorporated in 1981 and is headquartered in Waltham, Massachusetts.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Repligen Corporation reported revenue of $738M in FY2025 versus $671M in FY2021, a compound +2.4%/yr. Reported net income was $48.9M in FY2025, compounding −21.4%/yr from FY2021.

Growth Quality 90/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
$738M
Latest YoY
+16.4%
Avg. growth/yr (3Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
−2.7%
Avg. growth/yr (5Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+15.0%
Avg. growth/yr (40Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+14.2%
Revenue +2.4%/yr
FY21 $671M
FY22 $802M
FY23 $639M
FY24 $634M
FY25 $738M
Net income −21.4%/yr
FY21 $128M
FY22 $186M
FY23 $41.6M
FY24 −$25.5M
FY25 $48.9M
Character of growth · EPS growth decomposed (2014-2025) +12.0 % p.a.
Revenue per share +19.3 pp

of which total revenue +26.4 pp · buybacks/dilution −7.1 pp

EBIT margin −7.1 pp
Tax rate −1.3 pp
Residual (interest, one-offs) +1.1 pp

Absolute contributions in percentage points per year; they sum to the EPS growth rate. Start and end points are 3-year averages (details on hover).

RGEN screens 85% overvalued. Compare with Intuitive Surgical, Inc →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "Repligen Corporation Fair Value". https://www.fairvalue-calculator.com/stock/RGEN

Recent news

External third-party headlines (Yahoo Finance, Reuters and others), not an editorial selection.

Peer Group

Medical Instruments & Supplies · 201 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 67 · Top 25%
Fair Value upside −85% · Bottom 25%
Return on equity (TTM) 3% · Below median
Return on assets 1% · Below median
Net margin (TTM) 7% · Below median
Operating margin (TTM) 9% · Below median
Revenue growth 15% · Top 25%
Debt / equity 0.26× · Higher than median

Valuation Multiples vs Medical Instruments & Supplies median · lower = cheaper

P/E (TTM) 184.1× · Pricier than 75% of peers
P/B 3.86× · Pricier than 75% of peers
P/S (TTM) 10.66× · Pricier than 75% of peers
P/FCF 86.6× · Pricier than 75% of peers
EV/EBITDA 60.4× · Pricier than 75% of peers
PEG 2.17× · Pricier than 75% of peers

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 0 · sector 0
FUTURE 74 · sector 26
PAST 10 · sector 26
HEALTH 87 · sector 96
DIVIDEND 0 · sector 32

VALUE 0: the price sits above our fair-value range.

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Medical Instruments & Supplies stocks, each showing price versus our Fair Value estimate (as of Aug 13, 2026).

Stock Price Fair Value vs Fair Value
Intuitive Surgical, Inc ISRG $401.27 $150.04 -63%
EssilorLuxottica Société anonyme 1EL €164.40 €68.55 -58%
Medline Inc MDLN $35.50 $30.15 -15%
Becton, Dickinson and Company BDX $181.41 $100.46 -45%
Alcon Inc ALC $73.58 $39.78 -46%
ResMed Inc RMD $226.00 $187.89 -17%
West Pharmaceutical Services, Inc WST $352.29 $141.58 -60%
Sartorius Stedim Biotech S.A DIM €180.30 €48.88 -73%
Straumann Holding STMN CHF 102.05 CHF 47.31 -54%
Coloplast A/S COLOB kr 429.70 kr 382.22 -11%

Compare Repligen Corporation with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Healthcare stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued High-Quality StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Repligen Corporation (RGEN) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of $25.11 versus a price of $167.49, about −85% (overvalued).
What is the fair value of RGEN?
Our model-based fair value for Repligen Corporation is $25.11 (as of Aug 13, 2026), built from audited fundamentals. The current price is $167.49.
What is the quality score of RGEN?
Repligen Corporation has a Quality Score of 67/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of Repligen Corporation (RGEN)?
Repligen Corporation reported trailing-twelve-month revenue of about $763M (latest available figure, as of Aug 13, 2026).
What is the net profit margin of RGEN?
The net profit margin of Repligen Corporation is about 6.7%, meaning it keeps roughly 6.7% of revenue as net income. Based on the latest reported figures.

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Repligen Corporation and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.