Tearsheet

Investment Highlights Why It Matters Which of these 2 stories sounds closer for this stock?

1. Generates cash flow

The stock generated 4% or more of the share price (called cash flow yield), and shows moderate 10-15% or more growth.

2. Riding a trend

Think Tesla during the pandemic of 2020 when EVs were riding a cultural high, or Nvidia in the current AI boom, or even Figma. These companies don’t have enough yield, or, enough growth, or both - however - they are riding a trend. They have momentum. These can be more volatile - they don’t have the floor of strong cash flow


0 Attractive cash flow generation
CFO/Rev LTMCash Flow from Operations / Revenue (Sales), Last Twelve Months (LTM) is 18%, FCF/Rev LTMFree Cash Flow / Revenue (Sales), Last Twelve Months (LTM) is 15%
Trading close to highs
Dist 52W High is -4.4%
Not profitable at operating income level
Op Inc LTMOperating Income, Last Twelve Months is -8.1 Mil, Op Mgn LTMOperating Margin = Operating Income / Revenue Reflects profitability before taxes and before impact of capital structure (interest payments). is -1.1%
1 Megatrend and thematic drivers
Megatrends include Biotechnology & Genomics, and Precision Medicine. Themes include Gene Editing & Therapy, mRNA Technology, Show more.
Weak multi-year price returns
2Y Excs Rtn is -46%, 3Y Excs Rtn is -76%
Expensive valuation multiples
P/EBITPrice/EBIT or Price/(Operating Income) ratio is 288x, P/CFOPrice/(Cash Flow from Operations). CFO is cash before capital expenditures. is 57x, P/EPrice/Earnings or Price/(Net Income) is 4327x
2   Weak revenue growth
Rev Chg 3Y AvgRevenue Change % averaged over trailing 3 years is -3.2%
3   Yield minus risk free rate is negative
ERPEquity Risk Premium (ERP) = Total Yield - Risk Free Rate, Reflects the premium above risk free assets offered by the investment. is -4.1%
0 Attractive cash flow generation
CFO/Rev LTMCash Flow from Operations / Revenue (Sales), Last Twelve Months (LTM) is 18%, FCF/Rev LTMFree Cash Flow / Revenue (Sales), Last Twelve Months (LTM) is 15%
1 Megatrend and thematic drivers
Megatrends include Biotechnology & Genomics, and Precision Medicine. Themes include Gene Editing & Therapy, mRNA Technology, Show more.
2 Trading close to highs
Dist 52W High is -4.4%
3 Weak multi-year price returns
2Y Excs Rtn is -46%, 3Y Excs Rtn is -76%
4 Not profitable at operating income level
Op Inc LTMOperating Income, Last Twelve Months is -8.1 Mil, Op Mgn LTMOperating Margin = Operating Income / Revenue Reflects profitability before taxes and before impact of capital structure (interest payments). is -1.1%
5 Expensive valuation multiples
P/EBITPrice/EBIT or Price/(Operating Income) ratio is 288x, P/CFOPrice/(Cash Flow from Operations). CFO is cash before capital expenditures. is 57x, P/EPrice/Earnings or Price/(Net Income) is 4327x
6 Weak revenue growth
Rev Chg 3Y AvgRevenue Change % averaged over trailing 3 years is -3.2%
7 Yield minus risk free rate is negative
ERPEquity Risk Premium (ERP) = Total Yield - Risk Free Rate, Reflects the premium above risk free assets offered by the investment. is -4.1%

Valuation, Metrics & Events

RGEN Stock


Why The Stock Moved


Qualitative Assessment

AI Generated Analysis | Feedback

To understand the 36.1% stock movement for Repligen (RGEN) from approximately August 31, 2025, to December 4, 2025, the following key points highlight the significant factors during this period:

1. Repligen reported robust third-quarter 2025 financial results, surpassing both revenue and earnings per share (EPS) estimates. The company announced its Q3 2025 results on October 28, 2025, with revenue of $188.8 million, marking a 21.9% increase year-over-year, which exceeded analyst estimates of approximately $185.0 million. Non-GAAP EPS reached $0.46, beating the consensus estimate of $0.4268 by approximately 10.6%. This strong performance indicated efficient execution and healthy demand for Repligen's bioprocessing technologies. The market reacted positively, with the stock seeing an immediate uptick in pre-market trading and a nearly 30% increase in the month leading up to the earnings release.

2. The company raised its full-year 2025 revenue guidance, signaling increased confidence in its business outlook. Following the strong third-quarter performance, Repligen updated its full-year 2025 revenue guidance to a midpoint of $733 million, which was 0.8% above the existing analyst consensus estimate. This revised outlook, with a projected range of $729 million to $737 million, suggested operational improvements and management's confidence in sustained organic growth.

Show more

Stock Movement Drivers

Return vs. Risk


Price Returns Compared

 202020212022202320242025Total [1]
Returns
RGEN Return107%38%-36%6%-20%15%78%
Peers Return23%6%20%-2%9%34%124%
S&P 500 Return16%27%-19%24%23%16%112%

Monthly Win Rates [3]
RGEN Win Rate75%67%25%50%33%60% 
Peers Win Rate56%54%44%50%52%48% 
S&P 500 Win Rate58%75%42%67%75%70% 

Max Drawdowns [4]
RGEN Max Drawdown-8%-13%-47%-33%-33%-24% 
Peers Max Drawdown-23%-21%-25%-30%-19%-15% 
S&P 500 Max Drawdown-31%-1%-25%-1%-2%-15% 


[1] Cumulative total returns since the beginning of 2020
[2] Peers: AMGN, WAT, UTHR, PBYI, ACSB. See RGEN Returns vs. Peers.
[3] Win Rate = % of calendar months in which monthly returns were positive
[4] Max drawdown represents maximum peak-to-trough decline within a year
[5] 2025 data is for the year up to 12/3/2025 (YTD)

How Low Can It Go

Unique KeyEventRGENS&P 500
2022 Inflation Shock2022 Inflation Shock  
2022 Inflation Shock% Loss% Loss-64.8%-25.4%
2022 Inflation Shock% Gain to Breakeven% Gain to Breakeven184.0%34.1%
2022 Inflation ShockTime to BreakevenTime to BreakevenNot Fully Recovered days464 days
2020 Covid Pandemic2020 Covid Pandemic  
2020 Covid Pandemic% Loss% Loss-22.2%-33.9%
2020 Covid Pandemic% Gain to Breakeven% Gain to Breakeven28.5%51.3%
2020 Covid PandemicTime to BreakevenTime to Breakeven57 days148 days
2018 Correction2018 Correction  
2018 Correction% Loss% Loss-32.9%-19.8%
2018 Correction% Gain to Breakeven% Gain to Breakeven49.0%24.7%
2018 CorrectionTime to BreakevenTime to Breakeven134 days120 days
2008 Global Financial Crisis2008 Global Financial Crisis  
2008 Global Financial Crisis% Loss% Loss-51.9%-56.8%
2008 Global Financial Crisis% Gain to Breakeven% Gain to Breakeven107.9%131.3%
2008 Global Financial CrisisTime to BreakevenTime to Breakeven1276 days1480 days

Compare to AMGN, WAT, UTHR, PBYI, ACSB


In The Past

Repligen's stock fell -64.8% during the 2022 Inflation Shock from a high on 9/23/2021. A -64.8% loss requires a 184.0% gain to breakeven.

Preserve Wealth

Limiting losses and compounding gains is essential to preserving wealth over time.

Asset Allocation

Actively managed asset allocation strategies protect wealth. Learn more.

About Repligen (RGEN)

Better Bets than Repligen (RGEN)

Trade Ideas

Select past ideas related to RGEN. For more, see Trefis Trade Ideas.

Unique KeyDateTickerCompanyCategoryTrade Strategy6M Fwd Rtn12M Fwd Rtn12M Max DD
CRL_11142025_Dip_Buyer_FCFYield11142025CRLCharles River Laboratories InternationalDip BuyDB | FCFY OPMDip Buy with High FCF Yield and High Margin
Buying dips for companies with high FCF yield and meaningfully high operating margin
4.1%4.1%-3.7%
GDRX_11142025_Dip_Buyer_High_CFO_Margins_ExInd_DE11142025GDRXGoodRxDip BuyDB | CFO/Rev | Low D/EDip Buy with High Cash Flow Margins
Buying dips for companies with significant cash flows from operations and reasonable debt / market cap
-9.8%-9.8%-11.8%
ASTH_11142025_Dip_Buyer_High_FCF_Yield_ExInd_DE_RevG11142025ASTHAstrana HealthDip BuyDB | FCF Yield | Low D/EDip Buy with High Free Cash Flow Yield
Buying dips for companies with significant free cash flow yield (FCF / Market Cap) and reasonable debt / market cap
6.0%6.0%-5.5%
SGRY_11142025_Dip_Buyer_High_FCF_Yield_ExInd_DE_RevG11142025SGRYSurgery PartnersDip BuyDB | FCF Yield | Low D/EDip Buy with High Free Cash Flow Yield
Buying dips for companies with significant free cash flow yield (FCF / Market Cap) and reasonable debt / market cap
9.7%9.7%-1.4%
TFX_11072025_Dip_Buyer_FCFYield11072025TFXTeleflexDip BuyDB | FCFY OPMDip Buy with High FCF Yield and High Margin
Buying dips for companies with high FCF yield and meaningfully high operating margin
6.2%6.2%-5.1%
RGEN_8312022_Quality_Momentum_RoomToRun_10%08312022RGENRepligenQualityQ | Momentum | UpsideQuality Stocks with Momentum and Upside
Buying quality stocks with strong momentum but still having room to run
-19.6%-20.7%-36.9%
RGEN_9302021_Quality_Momentum_RoomToRun_10%09302021RGENRepligenQualityQ | Momentum | UpsideQuality Stocks with Momentum and Upside
Buying quality stocks with strong momentum but still having room to run
-34.9%-35.3%-51.3%
RGEN_3312020_Quality_Momentum_RoomToRun_10%03312020RGENRepligenQualityQ | Momentum | UpsideQuality Stocks with Momentum and Upside
Buying quality stocks with strong momentum but still having room to run
56.0%101.4%-2.3%
RGEN_9302019_Quality_Momentum_RoomToRun_10%09302019RGENRepligenQualityQ | Momentum | UpsideQuality Stocks with Momentum and Upside
Buying quality stocks with strong momentum but still having room to run
24.9%96.4%-3.7%
RGEN_12312018_Quality_Momentum_RoomToRun_10%12312018RGENRepligenQualityQ | Momentum | UpsideQuality Stocks with Momentum and Upside
Buying quality stocks with strong momentum but still having room to run
63.2%75.4%-6.2%
RGEN_7312017_Quality_Momentum_RoomToRun_10%07312017RGENRepligenQualityQ | Momentum | UpsideQuality Stocks with Momentum and Upside
Buying quality stocks with strong momentum but still having room to run
-7.7%20.0%-23.2%
Unique KeyDateTickerCompanyCategoryTrade Strategy6M Fwd Rtn12M Fwd Rtn12M Max DD
CRL_11142025_Dip_Buyer_FCFYield11142025CRLCharles River Laboratories InternationalDip BuyDB | FCFY OPMDip Buy with High FCF Yield and High Margin
Buying dips for companies with high FCF yield and meaningfully high operating margin
4.1%4.1%-3.7%
GDRX_11142025_Dip_Buyer_High_CFO_Margins_ExInd_DE11142025GDRXGoodRxDip BuyDB | CFO/Rev | Low D/EDip Buy with High Cash Flow Margins
Buying dips for companies with significant cash flows from operations and reasonable debt / market cap
-9.8%-9.8%-11.8%
ASTH_11142025_Dip_Buyer_High_FCF_Yield_ExInd_DE_RevG11142025ASTHAstrana HealthDip BuyDB | FCF Yield | Low D/EDip Buy with High Free Cash Flow Yield
Buying dips for companies with significant free cash flow yield (FCF / Market Cap) and reasonable debt / market cap
6.0%6.0%-5.5%
SGRY_11142025_Dip_Buyer_High_FCF_Yield_ExInd_DE_RevG11142025SGRYSurgery PartnersDip BuyDB | FCF Yield | Low D/EDip Buy with High Free Cash Flow Yield
Buying dips for companies with significant free cash flow yield (FCF / Market Cap) and reasonable debt / market cap
9.7%9.7%-1.4%
TFX_11072025_Dip_Buyer_FCFYield11072025TFXTeleflexDip BuyDB | FCFY OPMDip Buy with High FCF Yield and High Margin
Buying dips for companies with high FCF yield and meaningfully high operating margin
6.2%6.2%-5.1%
RGEN_8312022_Quality_Momentum_RoomToRun_10%08312022RGENRepligenQualityQ | Momentum | UpsideQuality Stocks with Momentum and Upside
Buying quality stocks with strong momentum but still having room to run
-19.6%-20.7%-36.9%
RGEN_9302021_Quality_Momentum_RoomToRun_10%09302021RGENRepligenQualityQ | Momentum | UpsideQuality Stocks with Momentum and Upside
Buying quality stocks with strong momentum but still having room to run
-34.9%-35.3%-51.3%
RGEN_3312020_Quality_Momentum_RoomToRun_10%03312020RGENRepligenQualityQ | Momentum | UpsideQuality Stocks with Momentum and Upside
Buying quality stocks with strong momentum but still having room to run
56.0%101.4%-2.3%
RGEN_9302019_Quality_Momentum_RoomToRun_10%09302019RGENRepligenQualityQ | Momentum | UpsideQuality Stocks with Momentum and Upside
Buying quality stocks with strong momentum but still having room to run
24.9%96.4%-3.7%
RGEN_12312018_Quality_Momentum_RoomToRun_10%12312018RGENRepligenQualityQ | Momentum | UpsideQuality Stocks with Momentum and Upside
Buying quality stocks with strong momentum but still having room to run
63.2%75.4%-6.2%
RGEN_7312017_Quality_Momentum_RoomToRun_10%07312017RGENRepligenQualityQ | Momentum | UpsideQuality Stocks with Momentum and Upside
Buying quality stocks with strong momentum but still having room to run
-7.7%20.0%-23.2%

Recent Active Movers

Recent Active Movers

More From Trefis

Peer Comparisons for Repligen

Peers to compare with:

Financials

RGENAMGNWATUTHRPBYIACSBMedian
NameRepligen Amgen Waters United T.Puma Bio.Acesis  
Mkt Price166.52345.42397.62480.965.19-345.42
Mkt Cap9.4185.823.721.10.3-21.1
Rev LTM70835,9713,1063,128212-3,106
Op Inc LTM-88,6718241,52234-824
FCF LTM10311,5396021,11643-602
FCF 3Y Avg1119,06753892629-538
CFO LTM13113,1267281,55643-728
CFO 3Y Avg14810,3226841,21634-684

Growth & Margins

RGENAMGNWATUTHRPBYIACSBMedian
NameRepligen Amgen Waters United T.Puma Bio.Acesis  
Rev Chg LTM11.7%10.6%6.9%13.5%-13.0%-10.6%
Rev Chg 3Y Avg-3.2%11.2%1.8%19.0%-0.5%-1.8%
Rev Chg Q21.9%12.4%8.0%6.8%-32.4%-8.0%
QoQ Delta Rev Chg LTM5.0%3.0%2.0%1.6%-10.9%-2.0%
Op Mgn LTM-1.1%24.1%26.5%48.7%15.8%-24.1%
Op Mgn 3Y Avg2.2%25.4%27.5%49.1%13.9%-25.4%
QoQ Delta Op Mgn LTM3.1%0.6%-1.2%-1.4%-3.5%--1.2%
CFO/Rev LTM18.5%36.5%23.4%49.7%20.3%-23.4%
CFO/Rev 3Y Avg22.4%32.7%22.8%44.8%14.9%-22.8%
FCF/Rev LTM14.6%32.1%19.4%35.7%20.2%-20.2%
FCF/Rev 3Y Avg16.8%28.8%17.9%34.3%13.0%-17.9%

Valuation

RGENAMGNWATUTHRPBYIACSBMedian
NameRepligen Amgen Waters United T.Puma Bio.Acesis  
Mkt Cap9.4185.823.721.10.3-21.1
P/S10.64.25.75.91.3-5.7
P/EBIT287.713.721.210.96.8-13.7
P/E4,327.421.727.514.47.2-21.7
P/CFO57.511.624.511.86.2-11.8
Total Yield0.0%7.9%3.6%6.9%13.8%-6.9%
Dividend Yield0.0%3.3%0.0%0.0%0.0%-0.0%
FCF Yield 3Y Avg1.3%5.9%2.9%6.3%17.4%-5.9%
D/E0.10.40.10.00.2-0.1
Net D/E-0.00.30.1-0.2-0.2--0.0

Returns

RGENAMGNWATUTHRPBYIACSBMedian
NameRepligen Amgen Waters United T.Puma Bio.Acesis  
1M Rtn10.9%17.4%15.1%9.6%3.0%-10.9%
3M Rtn43.3%22.6%37.1%22.9%1.2%-22.9%
6M Rtn31.6%22.2%12.6%48.5%45.8%-31.6%
12M Rtn12.1%28.1%2.7%30.4%58.7%-28.1%
3Y Rtn-10.5%33.2%14.5%72.7%16.6%-16.6%
1M Excs Rtn10.9%17.4%15.1%9.7%3.0%-10.9%
3M Excs Rtn32.8%18.9%27.3%21.1%-3.8%-21.1%
6M Excs Rtn16.9%7.5%-2.1%33.7%31.1%-16.9%
12M Excs Rtn-2.9%12.5%-10.2%16.3%39.5%-12.5%
3Y Excs Rtn-75.8%-38.3%-52.9%4.9%-55.1%--52.9%

Financials

Segment Financials

Revenue by Segment

$ Mil20242023202220212020
Filtration products341496404175120
Chromatography products127132917165
Proteins products1031141248365
Process analytics products5754483316
Other46444
Royalty and other income00000
Total632802671366270


Price Behavior

Short Interest

Short Interest: As Of Date11142025
Short Interest: Shares Quantity4,085,106
Short Interest: % Change Since 1031202523.0%
Average Daily Volume897,923
Days-to-Cover Short Interest4.55
Basic Shares Quantity56,265,000
Short % of Basic Shares7.3%

SEC Filings

Expand for More

Report DateFiling DateFiling
93020251104202510-Q 9/30/2025
6302025807202510-Q 6/30/2025
3312025429202510-Q 3/31/2025
12312024314202510-K 12/31/2024
93020241118202410-Q 9/30/2024
6302024730202410-Q 6/30/2024
3312024501202410-Q 3/31/2024
12312023222202410-K 12/31/2023
93020231031202310-Q 9/30/2023
6302023802202310-Q 6/30/2023
3312023502202310-Q 3/31/2023
12312022222202310-K 12/31/2022
93020221101202210-Q 9/30/2022
6302022802202210-Q 6/30/2022
3312022427202210-Q 3/31/2022
12312021217202210-K 12/31/2021

Insider Activity

Expand for More

 OwnerTitleFiling DateActionPriceSharesTransacted
Value
Value of
Held Shares
Form
0Bylund JamesChief Operating Officer11192025Sell151.212,191331,3013,254,039Form
1Hunt Anthony 11142025Sell151.011,784269,40214,943,799Form