Perrigo Company PLC (PRGO) Valuation & Financial Model
Interactive Discounted Cash Flow (DCF) model for Perrigo Company PLC (US:PRGO), trading at 10.31. In 2025, Perrigo Company PLC generated $4.25 Billion in revenue and $145.10 Million in free cash flow. Explore projected intrinsic value assumptions based on institutional-grade macro metrics.
Valuation Methodology & Recent Performance
The financial model for Perrigo Company PLC is calculated using an institutional discounted cash flow (DCF) engine utilizing recent operational metrics:
- Current Price: 10.31
- Recent Revenue (2025): $4.25 Billion
- Free Cash Flow (2025): $145.10 Million
- Discount Rate (WACC): Derived using the Risk-Free Rate (e.g., 10Y Gov Bond) plus an Equity Risk Premium based on market volatility and stock price variance.
- Terminal Value: Projected using a perpetual growth model bounded by long-term macroeconomic estimates.