investorscraft@gmail.com

Intrinsic Value of Amgen Inc. (AMGN)

Previous Close$297.03
Intrinsic Value
Upside potential
Previous Close
$297.03

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Amgen Inc. is a leading biotechnology company specializing in the discovery, development, and commercialization of innovative human therapeutics. The company operates primarily in the biopharmaceutical sector, with a focus on treating serious illnesses such as cardiovascular disease, oncology, bone health, and inflammation. Amgen's revenue model is driven by its portfolio of biologic medicines, including blockbuster drugs like Enbrel, Prolia, and Repatha, which generate substantial recurring revenue through global sales. The company maintains a strong market position due to its robust R&D pipeline, strategic acquisitions, and partnerships that enhance its therapeutic offerings. Amgen's expertise in biologics manufacturing and its ability to navigate complex regulatory environments further solidify its competitive edge. With a global footprint, the company leverages its scale to penetrate emerging markets while maintaining dominance in established regions like North America and Europe. Its focus on high-margin specialty drugs and biosimilars positions it well in an industry increasingly prioritizing cost-effective biologic alternatives.

Revenue Profitability And Efficiency

Amgen reported revenue of $33.4 billion for FY 2024, reflecting steady demand for its key products. Net income stood at $4.1 billion, with diluted EPS of $7.56, indicating strong profitability despite competitive pressures. Operating cash flow was robust at $11.5 billion, underscoring efficient cash generation. Capital expenditures of $1.1 billion suggest disciplined investment in capacity and R&D, aligning with long-term growth objectives.

Earnings Power And Capital Efficiency

The company's earnings power is supported by high-margin biologic drugs and a diversified portfolio. Amgen's operating cash flow conversion highlights efficient capital deployment, with significant reinvestment into R&D and strategic acquisitions. The diluted EPS of $7.56 demonstrates sustained earnings capability, though debt levels may weigh on future capital efficiency if not managed prudently.

Balance Sheet And Financial Health

Amgen's balance sheet shows $12.0 billion in cash and equivalents against $60.1 billion in total debt, indicating a leveraged but manageable position. The company's ability to generate strong operating cash flow ($11.5 billion) provides flexibility to service debt and fund growth initiatives. However, the high debt load warrants monitoring, particularly in a rising interest rate environment.

Growth Trends And Dividend Policy

Amgen's growth is driven by its pipeline of innovative therapies and biosimilars, with recent acquisitions expanding its market reach. The company paid a dividend of $8.93 per share, reflecting a commitment to shareholder returns. While revenue growth has been steady, pipeline success and geographic expansion will be critical to sustaining long-term growth momentum.

Valuation And Market Expectations

Amgen's valuation reflects its established position in the biopharmaceutical industry, with investors pricing in steady cash flows and pipeline potential. Market expectations are balanced between the company's ability to innovate and its debt management strategy. The dividend yield and EPS performance suggest a stable but growth-constrained outlook in the near term.

Strategic Advantages And Outlook

Amgen's strategic advantages include its deep R&D expertise, strong biologic manufacturing capabilities, and global commercial infrastructure. The outlook remains positive, supported by a robust pipeline and strategic acquisitions, though competitive and regulatory risks persist. The company's focus on high-value therapeutics and cost-efficient biosimilars positions it well for sustained industry leadership.

Sources

Amgen Inc. 10-K, investor presentations, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount