What Is VTRS Fair Value?
Viatris (VTRS) fair value estimate using multiple valuation models, updated daily.
As of July 16, 2026, Viatris (VTRS) has a composite fair value estimate of $30.89 based on four valuation models: DCF (35% weight), Graham Number (25% weight), PEG (25% weight), and DDM (15% weight). The current market price is $16.68, suggesting the stock is undervalued by 85.2%.
Data as of July 16, 2026 (today)
Composite Fair Value
Undervalued4 of 4 models$30.89
vs. current price of $16.68(+85.2%)
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 →
$41.26
+147.4%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 →
$7.96
-52.3%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 →
$26.34
+57.9%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.
$24.50
+46.9%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 $16.68 is 147.4% below this estimate
View 10-year cash flow projections
| Year | Projected FCF (Free Cash Flow) | Present Value |
|---|---|---|
| Year 1 | $2.38B | $2.23B |
| Year 2 | $2.54B | $2.21B |
| Year 3 | $2.70B | $2.20B |
| Year 4 | $2.88B | $2.19B |
| Year 5 | $3.06B | $2.17B |
| Year 6 | $3.26B | $2.16B |
| Year 7 | $3.47B | $2.15B |
| Year 8 | $3.69B | $2.14B |
| Year 9 | $3.93B | $2.12B |
| Year 10 | $4.19B | $2.11B |
| Terminal Value | $93.41B | $47.07B |
What Are VTRS's Key Financial Metrics?
Earnings & Growth
Current Price
$16.68
EPS (TTM)
-$0.31
Forward P/E
6.3
Profit Margin
-2.0%
Cash & Balance Sheet
Free Cash Flow
2.2B
EBITDA
4.1B
Book Value
$12.59
Total Debt
14.6B
What Do Analysts Say About VTRS?
Low
$12.00
Average
$17.81
High
$23.00
Upside
+6.8%
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 $30.89. The stock is currently trading at $16.68, 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 $16.68 is 85.2% below our estimated fair value of $30.89.
What do Wall Street analysts say about VTRS?
8 analysts cover Viatris with a consensus rating of "Buy." The average price target is $17.81, ranging from $12.00 to $23.00. This implies 6.8% upside from the current price.