What Is VTRS Fair Value?
Viatris (VTRS) fair value estimate using multiple valuation models, updated daily.
As of October 14, 2026, Viatris (VTRS) has a composite fair value estimate of $36.11 based on four valuation models: DCF (35% weight), Graham Number (25% weight), PEG (25% weight), and DDM (15% weight). The current market price is $17.25, suggesting the stock is undervalued by 109.3%.
Data as of October 14, 2026 (today)
Composite Fair Value
Undervalued4 of 4 models$36.11
vs. current price of $17.25(+109.3%)
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 →
$53.30
+209.0%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 →
$8.44
-51.1%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 →
$26.44
+53.2%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.
$25.16
+45.9%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 $17.25 is 209.0% below this estimate
View 10-year cash flow projections
| Year | Projected FCF (Free Cash Flow) | Present Value |
|---|---|---|
| Year 1 | $2.86B | $2.67B |
| Year 2 | $3.05B | $2.66B |
| Year 3 | $3.25B | $2.65B |
| Year 4 | $3.47B | $2.64B |
| Year 5 | $3.70B | $2.63B |
| Year 6 | $3.95B | $2.62B |
| Year 7 | $4.21B | $2.61B |
| Year 8 | $4.49B | $2.60B |
| Year 9 | $4.79B | $2.59B |
| Year 10 | $5.11B | $2.58B |
| Terminal Value | $114.64B | $57.89B |
What Are VTRS's Key Financial Metrics?
Earnings & Growth
Current Price
$17.25
EPS (TTM)
-$0.36
Forward P/E
6.4
Profit Margin
-2.8%
Cash & Balance Sheet
Free Cash Flow
2.7B
EBITDA
4.3B
Book Value
$12.34
Total Debt
13.6B
What Do Analysts Say About VTRS?
Low
$13.00
Average
$19.70
High
$26.00
Upside
+14.2%
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 $36.11. The stock is currently trading at $17.25, 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 $17.25 is 109.3% below our estimated fair value of $36.11.
What do Wall Street analysts say about VTRS?
10 analysts cover Viatris with a consensus rating of "Buy." The average price target is $19.70, ranging from $13.00 to $26.00. This implies 14.2% upside from the current price.