Previous Close | $130.19 |
Intrinsic Value | $4.62 |
Upside potential | -96% |
Data is not available at this time.
Repligen Corporation operates in the bioprocessing industry, providing innovative technologies and solutions for the development and production of biologic drugs. The company specializes in filtration, chromatography, and process analytics, serving pharmaceutical and biotech firms globally. Its revenue model is driven by sales of single-use systems, consumables, and services, which are critical for biopharmaceutical manufacturing. Repligen holds a strong position in the high-growth biologics market, leveraging its proprietary technologies and strategic partnerships to maintain competitive differentiation. The company’s focus on efficiency and scalability in bioprocessing aligns with industry trends toward personalized medicine and advanced therapies. Its market leadership is reinforced by a diverse product portfolio and a reputation for reliability among top-tier biopharma clients.
Repligen reported revenue of $634.4 million for FY 2024, reflecting its strong market presence. However, the company posted a net loss of $25.5 million, with diluted EPS of -$0.46, indicating margin pressures. Operating cash flow was robust at $175.4 million, suggesting effective working capital management. Capital expenditures totaled $25.7 million, highlighting disciplined investment in growth initiatives.
Despite the net loss, Repligen’s operating cash flow demonstrates underlying earnings power. The company’s capital efficiency is evident in its ability to generate significant cash flow relative to capital expenditures. This positions Repligen to reinvest in R&D and strategic acquisitions while maintaining financial flexibility.
Repligen maintains a solid balance sheet with $757.4 million in cash and equivalents, providing ample liquidity. Total debt stands at $686.2 million, reflecting a manageable leverage position. The company’s strong cash reserves support its ability to navigate market fluctuations and fund growth opportunities.
Repligen’s revenue growth underscores its alignment with the expanding bioprocessing market. The company does not pay dividends, opting instead to reinvest cash flows into innovation and market expansion. This strategy is consistent with its focus on long-term value creation in a high-growth sector.
Repligen’s valuation reflects its leadership in bioprocessing and growth potential. Market expectations are likely tempered by the recent net loss, but the company’s strong cash flow and strategic positioning suggest resilience. Investors may focus on its ability to capitalize on biologics demand and operational efficiency.
Repligen’s strategic advantages include its proprietary technologies and deep industry relationships. The outlook remains positive, driven by increasing demand for bioprocessing solutions and the company’s ability to innovate. Challenges include competitive pressures and the need to sustain profitability amid R&D investments.
10-K, investor presentations
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |