What Is VTRS Fair Value?
Viatris (VTRS) fair value estimate using multiple valuation models, updated daily.
As of August 29, 2026, Viatris (VTRS) has a composite fair value estimate of $35.56 based on four valuation models: DCF (35% weight), Graham Number (25% weight), PEG (25% weight), and DDM (15% weight). The current market price is $16.34, suggesting the stock is undervalued by 117.6%.
Data as of August 29, 2026 (today)
Composite Fair Value
Undervalued4 of 4 models$35.56
vs. current price of $16.34(+117.6%)
How Is VTRS Fair Value Calculated?
Four independent models estimate what VTRS is worth. Each uses different inputs and assumptions. The composite blends them by weight.
VTRS Intrinsic Value
Forward-looking models based on future cash flows
DCF (Discounted Cash Flow)
35% weightEstimates how much cash the company will generate over the next 10 years, then calculates what all that future cash is worth in today's dollars. Includes a 15% safety cushion. Try the standalone DCF calculator →
$52.08
+218.7%Undervalued
Inputs used
DDM (Dividend Discount Model)
15% weightIf a company pays you dividends, this model asks: how much are all those future dividend payments worth today? Only works for stocks that pay dividends. Try the intrinsic value calculator →
$8.09
-50.5%Overvalued
Inputs used
VTRS Fair Value
Current fundamentals: earnings, assets, and growth rate
Graham Number (Value Investing)
25% weightCreated by legendary investor Benjamin Graham. It looks at two things: how much the company earns (EPS) and what its assets are worth (Book Value), then calculates the maximum price a careful investor should pay. Try the fair value calculator →
$26.61
+62.9%Undervalued
Inputs used
PEG (Price/Earnings to Growth)
25% weightChecks if you're paying a fair price for the company's growth. A fast-growing company deserves a higher price than a slow one. This model finds the right price based on how fast earnings are growing.
$25.01
+53.0%Undervalued
Inputs used
What If You Change the Assumptions?
Drag the sliders to test different scenarios. Tap the ? buttons to learn what each input means.
Your DCF Fair Value
Current price $16.34 is 218.7% below this estimate
View 10-year cash flow projections
| Year | Projected FCF (Free Cash Flow) | Present Value |
|---|---|---|
| Year 1 | $2.85B | $2.66B |
| Year 2 | $3.04B | $2.65B |
| Year 3 | $3.24B | $2.64B |
| Year 4 | $3.45B | $2.62B |
| Year 5 | $3.68B | $2.61B |
| Year 6 | $3.92B | $2.60B |
| Year 7 | $4.18B | $2.58B |
| Year 8 | $4.45B | $2.57B |
| Year 9 | $4.74B | $2.56B |
| Year 10 | $5.05B | $2.54B |
| Terminal Value | $112.27B | $56.46B |
What Are VTRS's Key Financial Metrics?
Earnings & Growth
Current Price
$16.34
EPS (TTM)
-$0.36
Forward P/E
6.1
Profit Margin
-2.8%
Cash & Balance Sheet
Free Cash Flow
2.7B
EBITDA
4.3B
Book Value
$12.59
Total Debt
13.6B
What Do Analysts Say About VTRS?
Low
$12.00
Average
$18.50
High
$23.00
Upside
+13.2%
VTRS Fair Value FAQ
What is the fair value of VTRS?
Based on our composite model (DCF 35%, Graham 25%, PEG 25%, DDM 15%), VTRS's estimated fair value is $35.56. The stock is currently trading at $16.34, which makes it undervalued by our analysis.
How is VTRS's fair value calculated?
We use four valuation methods: Discounted Cash Flow (DCF), Graham Number, PEG-based Fair Value, and Dividend Discount Model (for dividend-paying stocks). The composite score weights DCF at 35%, Graham and PEG at 25% each, and DDM at 15%. When a model can't be applied, its weight is redistributed proportionally.
Is VTRS overvalued or undervalued?
Based on our analysis, VTRS is undervalued. The current price of $16.34 is 117.6% below our estimated fair value of $35.56.
What do Wall Street analysts say about VTRS?
8 analysts cover Viatris with a consensus rating of "Buy." The average price target is $18.50, ranging from $12.00 to $23.00. This implies 13.2% upside from the current price.