Indivior
S&P 600
$34.49
-0.06%
Delayed · cached 15 min
Fair value analysis
INDV
Indivior
$34.49
Close used for this calculation
$34.32Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
43/100
Quality radar
Consensus fair value
$34.32
Near FV▼ -0.5% against the close used
Model range $24.51 – $49.20
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Price target range & 52-week position
Bear$24.51Fair value$34.32Bull$49.20
FairClose
52-week traded range
52W low $22.5152W high $41.83
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading close to the consensus fair value
Indivior closed at $34.49, 0.5% above the consensus fair value of $34.32 drawn from 6 valuation models.
Financial DNA score 43/100 — Average. P/E of 21.0x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
$32.55
-5.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
P/E Fair Value
$32.80
-4.9%
EPS × 20x (sector P/E)
EPS=1.64, Sector P/E=20x
Peter Lynch (PEG)
$49.20
+42.7%
EPS × Growth% (PEG = 1 is fair)
EPS=1.64, g=30%
EV/EBITDA
$37.27
+8.1%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=272M
Reverse DCF
$34.49
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 7.8% | Historical: 40%
Margin of Safety
$24.51
-28.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=32.68, MoS=25%
Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.
Educational data only. Not a recommendation to buy, sell or hold any security.