investorscraft@gmail.com

Intrinsic ValueRegeneron Pharmaceuticals, Inc. (REGN)

Previous Close$742.04
Intrinsic Value
Upside potential
Previous Close
$742.04

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

Regeneron Pharmaceuticals, Inc. is a leading biotechnology company specializing in the discovery, development, and commercialization of innovative medicines for serious diseases. The company operates primarily in the biopharmaceutical sector, with a core revenue model driven by its flagship products, including EYLEA (aflibercept) for retinal diseases and Dupixent (dupilumab) for atopic dermatitis and asthma. Regeneron’s diversified pipeline spans oncology, immunology, infectious diseases, and rare genetic disorders, leveraging its proprietary VelociSuite technologies for accelerated drug development. The company maintains a strong market position through strategic collaborations, such as its long-standing partnership with Sanofi, which enhances its global reach and R&D capabilities. Regeneron’s focus on high-growth therapeutic areas and its ability to bring breakthrough therapies to market underscore its competitive edge in a rapidly evolving industry. Its dual emphasis on in-house innovation and external partnerships positions it as a key player in addressing unmet medical needs while driving sustainable revenue growth.

Revenue Profitability And Efficiency

Regeneron reported revenue of $14.20 billion for FY 2024, reflecting robust demand for its key products. Net income stood at $4.41 billion, with diluted EPS of $38.34, demonstrating strong profitability. Operating cash flow was $4.42 billion, supported by high-margin biologics, while capital expenditures of $755.9 million indicate continued investment in R&D and manufacturing capabilities. The company’s efficient operations are evident in its ability to convert revenue into substantial cash flows.

Earnings Power And Capital Efficiency

Regeneron’s earnings power is underscored by its high net income margin of approximately 31%, driven by premium-priced therapies and scalable production. The company’s capital efficiency is reflected in its disciplined R&D spending and strategic collaborations, which optimize resource allocation. With no dividends, retained earnings are reinvested into growth initiatives, enhancing long-term shareholder value through pipeline expansion and market penetration.

Balance Sheet And Financial Health

Regeneron maintains a solid balance sheet with $2.49 billion in cash and equivalents, providing liquidity for operations and investments. Total debt of $2.70 billion is manageable relative to its cash position and earnings, indicating low financial leverage. The company’s strong cash flow generation further supports its ability to meet obligations and fund future growth without undue strain.

Growth Trends And Dividend Policy

Regeneron’s growth is fueled by expanding indications for Dupixent and EYLEA, along with a promising pipeline. The company does not pay dividends, prioritizing reinvestment in R&D and strategic acquisitions. This approach aligns with its focus on long-term value creation, though future dividend initiation could appeal to income-focused investors if growth opportunities moderate.

Valuation And Market Expectations

Regeneron’s valuation reflects its premium position in the biotech sector, with investors pricing in continued pipeline success and revenue growth. The absence of dividends suggests the market expects capital appreciation driven by innovation. Key risks include pipeline setbacks and competitive pressures, but the company’s track record supports optimistic growth projections.

Strategic Advantages And Outlook

Regeneron’s strategic advantages include its proprietary technology platforms, strong collaborations, and focus on high-need therapeutic areas. The outlook remains positive, with potential for new product launches and label expansions. Challenges include regulatory hurdles and pricing pressures, but the company’s robust R&D engine and financial strength position it well for sustained industry leadership.

Sources

Company filings (10-K), investor presentations

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