investorscraft@gmail.com

Intrinsic ValueBiogen Inc. (0R1B.L)

Previous Close£177.01
Intrinsic Value
Upside potential
Previous Close
£177.01

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

Biogen Inc. is a leading biopharmaceutical company specializing in therapies for neurological and neurodegenerative diseases, operating in the highly specialized and competitive medical-pharmaceutical sector. The company’s core revenue model is driven by its portfolio of marketed products, including TECFIDERA, AVONEX, and SPINRAZA, which target conditions such as multiple sclerosis (MS) and spinal muscular atrophy (SMA). Biogen also leverages strategic collaborations, such as its partnership with Genentech, to expand its therapeutic reach in oncology and autoimmune diseases. The firm’s focus on rare and complex neurological disorders positions it as a key player in niche markets with high unmet medical needs, offering differentiated treatments that command premium pricing. Its robust pipeline, featuring candidates like aducanumab and biosimilar adalimumab, underscores its commitment to innovation and long-term growth in neurodegenerative and autoimmune therapeutics. Biogen’s market position is reinforced by its strong R&D capabilities, global commercialization infrastructure, and established relationships with healthcare providers, though it faces competition from larger pharmaceutical firms and biosimilar entrants.

Revenue Profitability And Efficiency

Biogen reported revenue of $9.68 billion for the fiscal year, with net income of $1.63 billion, reflecting a net margin of approximately 16.9%. The company’s diluted EPS stood at $11.19, demonstrating solid earnings power. Operating cash flow was robust at $2.88 billion, though capital expenditures were modest at -$153.7 million, indicating efficient capital deployment and a focus on sustaining profitability without excessive reinvestment.

Earnings Power And Capital Efficiency

Biogen’s earnings are underpinned by its high-margin specialty pharmaceuticals, with operating cash flow significantly exceeding net income, highlighting strong cash conversion. The company’s capital efficiency is evident in its ability to generate substantial cash flows relative to its asset base, though its R&D intensity and debt load suggest a balanced approach between growth investments and financial discipline.

Balance Sheet And Financial Health

Biogen maintains a solid balance sheet with $2.38 billion in cash and equivalents, providing liquidity for operations and strategic initiatives. Total debt stands at $6.63 billion, reflecting a leveraged but manageable position. The absence of dividends suggests a focus on reinvesting cash flows into R&D and debt management, aligning with its growth-oriented strategy.

Growth Trends And Dividend Policy

Biogen’s growth is driven by its neurodegenerative disease portfolio and pipeline innovations, though revenue trends may face pressure from competition and patent expirations. The company does not pay dividends, opting instead to allocate capital toward R&D and strategic acquisitions, signaling a priority for long-term value creation over near-term shareholder returns.

Valuation And Market Expectations

With a market capitalization of $18.38 billion and a beta of 0.124, Biogen is viewed as a relatively stable investment within the volatile biopharmaceutical sector. The market appears to price in expectations for pipeline success and sustained profitability, though challenges such as biosimilar competition and regulatory risks remain key valuation considerations.

Strategic Advantages And Outlook

Biogen’s strategic advantages lie in its deep expertise in neurology, a diversified product portfolio, and strong collaborations. The outlook hinges on successful pipeline execution, particularly for Alzheimer’s therapies like aducanumab, and its ability to navigate competitive and regulatory headwinds. The company’s focus on high-need therapeutic areas positions it for sustained relevance, though execution risks persist.

Sources

Company filings, 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