Switch to:
Horizon Pharma PLC (NAS:HZNP)
Intrinsic Value (DCF Projected)
$0.86 (As of Today)

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value (DCF), or Discounted Earnings (DCE) Intrinsic Value (DE) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Discounted Cash Flow and Book Value of the company. The details of how we calculate the intrinsic value of stocks are described in detail here.

As of today, Horizon Pharma PLC's DCF projected intrinsic value is $0.86. The stock price of Horizon Pharma PLC is $31.75. Therefore, Horizon Pharma PLC's Price to Intrinsic Value (DCF Projected) Ratio of today is 36.9.

HZNP' s 10-Year Price to Intrinsic Value (DCF Projected) Range
Min: 409.33   Max: 409.33
Current: 36.9

During the past 7 years, the highest Price to Intrinsic Value (DCF Projected) Ratio of Horizon Pharma PLC was 409.33. The lowest was 409.33. And the median was 409.33.

HZNP's Price to Intrinsic Value (DCF Projected) is ranked higher than
70% of the 1267 Companies
in the Global Drug Manufacturers - Specialty & Generic industry.

( Industry Median: 0.00 vs. HZNP: 36.90 )

Definition

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value (DCF), or Discounted Earnings (DCE) Intrinsic Value (DE) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Discounted Cash Flow and Book Value of the company.

The details of how we calculate the intrinsic value of stocks are described in detail here.

This method smooths out the free cash flow over the past 6-7 years, multiplies the results by a growth multiple, and adds a portion of total equity.

Value = ((Growth Multiple)*Free Cash Flow(6 year avg) + 0.8*Total Equity(most recent))/Shares Outstanding

In the case of negative total equity, the following formula is used (see the Total Equity section for the reason):

Value = ((Growth Multiple)*Free Cash Flow(6 year avg) + Total Equity(most recent)/0.8)/Shares Outstanding



Related Terms

Intrinsic Value (DE), Intrinsic Value (DCF), Free Cash Flow


Historical Data

* All numbers are in millions except for per share data and ratio. All numbers are in their own currency.

Horizon Pharma PLC Annual Data

Dec08Dec09Dec10Dec11Dec12Dec13Dec14
iv_dcf_share 0.000.000.000.000.000.000.000.000.000.86

Horizon Pharma PLC Quarterly Data

Sep12Dec12Mar13Jun13Sep13Dec13Mar14Jun14Sep14Dec14
iv_dcf_share 0.000.000.000.000.000.000.000.000.030.86
Get WordPress Plugins for easy affiliate links on Stock Tickers and Guru Names | Earn affiliate commissions by embedding GuruFocus Charts
GuruFocus Affiliate Program: Earn up to $400 per referral. ( Learn More)
FEEDBACK