Innoviva, Inc.

INVA US Health Care Pharmaceuticals
S&P 600
$20.66
+0.19%
Delayed · cached 15 min

Fair value analysis

INVA
Innoviva, Inc.
Health CarePharmaceuticals
$20.66
Close used for this calculation
$50.96Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
89/100
Profitability25/25
Returns16/25
Balance Sheet23/25
Efficiency25/25
Growth25/25
Exceptional
Quality radar
89Prof.25/25Ret.16/25Eff.25/25B.Sht23/25Growth25/25

Consensus fair value

$50.96
Below FV
▲ +146.7% against the close used
Model range $35.32 – $74.35
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$35.32Fair value$50.96Bull$74.35
FairClose
52-week traded range
52W low $16.6752W high $24.24

The 52-week range is measured from the stored price history, not estimated.

Valuation summary

Trading below the consensus fair value

Innoviva, Inc. closed at $20.66, 59.5% below the consensus fair value of $50.96 drawn from 9 valuation models.

Financial DNA score 89/100 — Exceptional. P/E of 6.3x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
$47.30
+128.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
$35.32
+70.9%
√(22.5 × EPS × BVPS)
EPS=3.3, BVPS=16.8
P/E Fair Value
$66.00
+219.5%
EPS × 20x (sector P/E)
EPS=3.3, Sector P/E=20x
Peter Lynch (PEG)
$74.35
+259.9%
EPS × Growth% (PEG = 1 is fair)
EPS=3.3, g=22.5%
EV/EBITDA
$35.87
+73.6%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=163.75M
Dividend Discount (DDM)
$40.50
+96.0%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=0.75, r=10%, g=8%
Book Value (P/B)
$67.14
+225.0%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=16.8, ROE=22%, g=6%, r=10%
Reverse DCF
$20.66
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -9% | Historical: 22.5%
Margin of Safety
$37.16
+79.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=49.54, 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.

Educational data only. Not a recommendation to buy, sell or hold any security.