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 MAR $14.92 current versus $102.71 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 MAR'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) · MAR FY 2025 (ended Dec 31, 2025).
Trendline
Five 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 84% equity / 16% debt · EV / Revenue 3.96x · EV / EBITDA 22.77x
MAR carries the larger enterprise value at $103.60B against $5.71B; PRGO trades on the lower EV / Revenue multiple (1.34x vs 3.96x).
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.
MARRIOTT INTERNATIONAL INC /MD/ · implied price per share
Bear
$80.13
Base
$107.09
Bull
$143.46
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
-4.30x
Net debt / EBITDA
Leverage against operating earnings
—
3.48x
Cash and equivalents
Liquid reserves on the balance sheet
—
$358.00M
Total debt
Interest-bearing obligations outstanding
$3.64B
$16.20B
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
Hilton Worldwide Holdings Inc.
PRGO vs HLT
Hyatt Hotels Corp
PRGO vs H
WYNDHAM HOTELS & RESORTS, INC.
PRGO vs WH
HOST HOTELS & RESORTS, INC.
PRGO vs HST
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.