Perrigo Company plc
—- Market cap
- $2.07B
- Debt
- +$3.64B
- Cash
- —
Complete market value, debt and cash evidence is required for enterprise value.
Capital structure 36% equity / 64% debt
Compare price, profitability, solvency, and SEC-reported financials side by side—before deciding which assumptions deserve a closer look.
Decision snapshot: PRGO stock price at discount vs IHG $14.92 current versus $155.61 implied using P/S multiple.
Quick read
Each company valued on the other's multiple, then compared with the market price.
Implied fair value · at IHG's multiple
Implied fair value · at PRGO's multiple
Snapshot Sep 4, 4:00 PM ET
Metric by metric
Where each company leads, and how wide the gap is.
Growth lag
Pricing power
Operating leverage
Multiple discount
Not comparable
Lower leverage
Statements
Core statements aligned to each company's latest fiscal year.
SEC periods: PRGO FY 2025 (ended Dec 31, 2025) · IHG FY 2025 (ended Dec 31, 2025).
Trendline
Seven fiscal years of revenue, earnings, and margins before underwriting a re-rating.
Price framework
Market cap plus debt, less cash.
Complete market value, debt and cash evidence is required for enterprise value.
Capital structure 36% equity / 64% debt
Capital structure 77% equity / 23% debt · EV / Revenue 6.41x · EV / EBITDA 43.85x
IHG carries the larger enterprise value at $33.28B against $5.71B; PRGO trades on the lower EV / Revenue multiple (1.34x vs 6.41x).
Price framework
The same filing-backed model used on each company's valuation page, with company-specific inputs and calculated scenarios.
Perrigo Company plc · implied price per share
Debt and bridge-cash inputs are required to translate enterprise value into equity value.
InterContinental Hotels Group PLC · implied price per share
Five annual free-cash-flow observations are required for the filing-backed baseline.
Balance sheet health
Financial health checks to separate durable balance sheets from potential value traps.
Financial strength on a 0–9 scale.
Bankruptcy-risk signal from balance sheet and earnings power.
Debt / equity
Total debt against shareholders' equity
1.24x
—
Net debt / EBITDA
Leverage against operating earnings
—
9.14x
Cash and equivalents
Liquid reserves on the balance sheet
—
$1.13B
Total debt
Interest-bearing obligations outstanding
$3.64B
$8.06B
Comparable set
Where the pair sits against the wider comparable set.
Keep comparing
Open adjacent comparisons from the same industry to pressure-test the read across multiple pairs.
TEVA PHARMACEUTICAL INDUSTRIES LTD
PRGO vs TEVA
Organon & Co.
PRGO vs OGN
Hims & Hers Health, Inc.
PRGO vs HIMS
HERBALIFE LTD.
PRGO vs HLF
MARRIOTT INTERNATIONAL INC /MD/
PRGO vs MAR
Hilton Worldwide Holdings Inc.
PRGO vs HLT
CHOICE HOTELS INTERNATIONAL INC /DE
PRGO vs CHH
WYNDHAM HOTELS & RESORTS, INC.
PRGO vs WH
Hyatt Hotels Corp
PRGO vs H
LAS VEGAS SANDS CORP
PRGO vs LVS
LLM-powered synthesis
An on-demand narrative read of the same deterministic data.
The deterministic comparison remains available. Sign in when you want an on-demand narrative synthesis of the same data.