EN DE

Royalty Pharma plc (RPRX) Fair Value & Analysis

Healthcare · US · Market cap $33.5B

RP Royalty Pharma plc logo Royalty Pharma plc RPRX · US
Price$57.26
Fair Value$24.22
Upside-57.7%
Quality77/100
Watch Royalty Pharma plc for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Highly profitable · 33.9% net margin
Moderate debt · generates free cash flow
1.53% dividend yield
Mixed vs. peers (7/15)
Wide moat 73/100
Evidence: Medium Range $17.57 – $34.00 Share as image

Fair value as of: Jul 19, 2026

From 23 valuation models · updated 19 days ago

Share price −0.9% over the past month.

A strong business, but screening 58% overvalued on our models.

What matters now

  • A high-quality business (quality 77/100), yet the market already pays well above fair value. Quality at a full price, with little margin of safety.
  • The price sits above even our optimistic bull case ($34.00). The favourable scenario is already priced in.
  • A fairly wide model range ($17.57 to $34.00) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

$59.97 $23.46 Fair Value $24.22 May 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 19, 2026.

How to read this chart

60‑month range $23.46 – $59.97 · fair‑value band $17.57 – $34.00 · the $57.26 price screens above the $24.22 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 19, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Royalty Pharma plc (RPRX) currently trades at $57.26, while our model-based Fair Value estimate is $24.22, implying the stock looks roughly 57.7% overvalued today. We read business quality at 77/100 (high quality), in the Healthcare sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: medium).

Over the trailing twelve months, Royalty Pharma plc generated revenue of $2.4B at a net margin of 33.9%. Revenue grew 11.0% year over year. It earns a return on equity of 13.8%. Net debt stands at $8.3B. Fundamentals as of Jul 19, 2026

Our scenario range runs from $17.57 (bear case) to $34.00 (bull case); at $57.26, the current price sits above that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The last reported earnings sit well below what analysts expect (earnings in transition, for example after write-downs or an earnings dip); whether the stock is cheap or expensive hinges on the expected recovery actually arriving. Read the fair value with that caveat. The share trades near its 52-week high and 75% above its 52-week low, currently above its 200-day average. For context, the median of 10 Healthcare peers we cover trades at -43% fair-value upside, at -58%, RPRX screens richer than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model BearBaseBull Evidence
Highest evidence
Growth DCF $56.22 $125.59 $239.25 80
Residual Income $10.72 $12.58 $24.39 76
ROIC Compounder $2.92 $5.77 $8.27 72
All 23 models by family
DCF Models
FCF DCF $60.67 $103.62 $240.38 38
5Y Revenue Exit $12.31 $22.11 $41.83 39
5Y EBITDA Exit $26.86 $51.54 $99.68 41
5Y P/E Exit $21.89 $53.92 $95.42 38
10Y Revenue Exit $26.45 $52.85 $62.68 36
10Y EBITDA Exit $37.41 $84.19 $160.44 37
10Y P/E Exit $33.79 $73.50 $133.80 35
Earnings-Based
Graham-Dodd $9.37 $65.33 $91.68 54
Lynch FV $33.75 $48.22 $62.68 50
PEG = 1.0 $33.75 $48.22 $62.68 46
EPV $2.92 $5.77 $8.27 59
Dividend Discount
Gordon GGM $6.21 $12.90 $20.47 70
DDM Multi-Stage $6.21 $10.88 $13.54 61
Multiples
P/E Multiple $20.66 $27.55 $34.44 63
P/S Multiple $7.97 $10.62 $13.28 58
P/B Multiple $17.57 $23.42 $29.28 55
EV/EBIT $23.41 $35.95 $48.49 53
EV/EBITDA $13.03 $22.11 $31.19 54
Asset-Based
NCAV (Graham) $5.79 $7.75 $11.57 50
Growth DCF
Growth DCF $56.22 $125.59 $239.25 80
Economic Profit
Residual Income $10.72 $12.58 $24.39 76
ROIC Compounder $2.92 $5.77 $8.27 72
Growth Earnings
Growth-Adj P/E $43.49 $62.13 $80.77 68

Widest divergence: Growth DCF ($125.59) versus Economic Profit ($5.77). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) $2.4B
Revenue growth (YoY) +11.0%
Net margin 33.9%
Return on equity 13.8%
Free cash flow $2.5B FY2025
P/E ratio 30.6
More key figures
Operating margin 100%
EPS (TTM) $1.90
Dividend yield 1.5%
EPS growth (YoY) +23.2%
Net debt $8.3B FY2025

Figures from reported company fundamentals · as of Jul 19, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 77/100

Of which business quality 66 · Market factors (momentum, volatility) 88

Profitability 42
Margins and returns on capital today
Quality Growth 45
Are margins and returns improving?
Cashflow 100
Earnings quality: real cash, not paper profit
Fin. Strength 41
Balance sheet, leverage, solvency risk
Investment 83
Disciplined investing over empire-building
Low Volatility 91
Calm price path (market factor)
Momentum 83
Price trend over the last 3–12 months (market factor)
52W Momentum 95
Distance to the 52-week high (market factor)
Net Issuance 93
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Royalty Pharma plc operates as a buyer of biopharmaceutical royalties and a funder of innovation in the biopharmaceutical industry in the United States.

Full company description

Royalty Pharma plc operates as a buyer of biopharmaceutical royalties and a funder of innovation in the biopharmaceutical industry in the United States. Its portfolio consists of royalties on approximately 35 marketed therapies and 20 development-stage product candidates that address various therapeutic areas, such as rare disease, oncology, neuroscience, infectious disease, hematology, and diabetes. The company has research and development funding collaboration to advance the development of JNJ-4804, an investigational medicine for autoimmune diseases. The company was founded in 1996 and is based in New York, New York.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Royalty Pharma plc reported revenue of $2.4B in FY2025 versus $2.3B in FY2021, a compound +1.0%/yr. Reported net income was $771M in FY2025, compounding +5.6%/yr from FY2021.

Growth Quality 64/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
$2.4B
Latest YoY
+5.1%
Avg. growth/yr (3Y)
+2.1%
Avg. growth/yr (5Y)
+2.3%
Avg. growth/yr (25Y)
+31.9%
Revenue +1.0%/yr
FY21 $2.3B
FY22 $2.2B
FY23 $2.4B
FY24 $2.3B
FY25 $2.4B
Net income +5.6%/yr
FY21 $620M
FY22 $42.8M
FY23 $1.1B
FY24 $859M
FY25 $771M

RPRX screens 58% overvalued. Compare with Vertex Pharmaceuticals Incorporated →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "Royalty Pharma plc Fair Value". https://www.fairvalue-calculator.com/stock/RPRX

Recent news

External third-party headlines (Yahoo Finance, Reuters and others), not an editorial selection.

Peer Group

Biotechnology · 606 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 77 · Top 25%
Fair Value upside −58% · Below median
Return on equity (TTM) 14% · Top 25%
Return on assets 6% · Top 25%
Net margin (TTM) 34% · Top 25%
Operating margin (TTM) 100% · Top 25%
Revenue growth 11% · Above median
Dividend yield (TTM) 1.5% · Above median
Debt / equity 1.32× · Higher than 75% of peers

Valuation Multiples vs Biotechnology median · lower = cheaper

P/E (TTM) 30.6× · Pricier than median
P/B 5.17× · Pricier than 75% of peers
P/S (TTM) 13.73× · Pricier than 75% of peers
P/FCF 13.5× · Pricier than median
EV/EBITDA 26.5× · Pricier than median
PEG 2.18× · Pricier than 75% of peers

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 0 · sector 0
FUTURE 55 · sector 0
PAST 55 · sector 0
HEALTH 34 · sector 98
DIVIDEND 31 · sector 22

VALUE 0: the price sits above our fair-value range.

Insider activity: 44/100

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Biotechnology stocks, each showing price versus our Fair Value estimate (as of Jul 19, 2026).

Stock Price Fair Value vs Fair Value
Vertex Pharmaceuticals Incorporated VRTX $486.03 $278.78 -43%
Regeneron Pharmaceuticals, Inc REGN $664.45 $594.40 -11%
Samsung Biologics Co 207940 1,368,000 KRW 1,091,384 KRW -20%
Celltrion, Inc 068270 175,800 KRW 76,325 KRW -57%
WuXi Biologics (Cayman) Inc 2269 HK$39.54 HK$30.42 -23%
Innovent Biologics, Inc 1801 HK$86.70 HK$19.66 -77%
Sino Biopharmaceutical Limited 1177 HK$5.26 HK$3.36 -36%
ALTEOGEN Inc 196170 276,500 KRW 44,444 KRW -84%
RemeGen Co 688331 ¥134.02 ¥26.99 -80%
Biocon Limited BIOCON ₹440.70 ₹57.36 -87%

Compare Royalty Pharma plc with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Healthcare stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Royalty Pharma plc (RPRX) overvalued or undervalued?
As of Jul 19, 2026, our model estimates a fair value of $24.22 versus a price of $57.26, about −58% (overvalued).
What is the fair value of RPRX?
Our model-based fair value for Royalty Pharma plc is $24.22 (as of Jul 19, 2026), built from audited fundamentals. The current price is $57.26.
What is the quality score of RPRX?
Royalty Pharma plc has a Quality Score of 77/100. It combines two groups: business quality (profitability, growth, cash flow, balance-sheet strength) and market factors (price momentum, distance to the 52-week high, volatility). Both subtotals are shown separately in the detail view.
What is the revenue of Royalty Pharma plc (RPRX)?
Royalty Pharma plc reported trailing-twelve-month revenue of about $2.4B (latest available figure, as of Jul 19, 2026).
What is the net profit margin of RPRX?
The net profit margin of Royalty Pharma plc is about 33.9%, meaning it keeps roughly 33.9% of revenue as net income. Based on the latest reported figures.
Does Royalty Pharma plc pay a dividend?
Royalty Pharma plc currently shows a dividend yield of about 1.63% relative to its recent price (as of Jul 19, 2026).

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Royalty Pharma plc and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.