Harmony Biosciences Holdings, Inc. (HRMY)
Pharmaceutical Preparations · Healthcare · $3.1B
Intrinsic Value (Consensus)
$57.04
Current Price
$54.20
Margin of Safety
+5.2%
5.2% Below Intrinsic Value
Value: $57
Price: $54
Valuation Model Estimates
Current Price: $54.20
DCF (Discounted Cash Flow)
$117.36
Graham Number
$30.28
Earnings Power Value
$26.31
Relative Value (P/E)
$54.20
Dividend Discount Model
Not applicable
—
Consensus Value
$57.04
Model Assumptions
Discount Rate
10.3%
Growth Rate
8.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Key Financials
- EPS (TTM)
- $2.71
- EPS (Forward)
- $2.93
- Book Value
- $15.04
- P/E Ratio
- 20.0
- Forward P/E
- 18.5
- PEG Ratio
- —
- ROE
- 18.2%
- Debt/Equity
- 19%
- Revenue Growth
- 21.5%
- Earnings Growth
- 8.0%
- Dividend Yield
- N/A
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance