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$38.61Fair value$69.73Bull$100.11
FairClose
52-week traded range
52W low $50.1152W high $110.94
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
Lantheus Holdings closed at $100.25, 43.8% above the consensus fair value of $69.73 drawn from 8 valuation models.
Financial DNA score 58/100 — Good. P/E of 29.4x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
$67.69
-32.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
$38.61
-61.5%
√(22.5 × EPS × BVPS)
EPS=3.41, BVPS=19.43 · outside Graham range (P/E 29.4, P/B 5.2) — asset-light, treat as a rough floor
P/E Fair Value
$68.20
-32.0%
EPS × 20x (sector P/E)
EPS=3.41, Sector P/E=20x
Peter Lynch (PEG)
$77.00
-23.2%
EPS × Growth% (PEG = 1 is fair)
EPS=3.41, g=22.6%
EV/EBITDA
$100.11
-0.1%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=380.93M
Book Value (P/B)
$57.31
-42.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=19.43, ROE=17.8%, g=6%, r=10%
Reverse DCF
$100.25
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 12.3% | Historical: 22.6%
Margin of Safety
$43.63
-56.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=58.17, 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.