investorscraft@gmail.com

Intrinsic ValueRegeneron Pharmaceuticals, Inc. (0R2M.L)

Previous Close£752.46
Intrinsic Value
Upside potential
Previous Close
£752.46

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 pharmaceutical sector, with a focus on ophthalmology, immunology, oncology, and rare diseases. Its core revenue model is driven by blockbuster drugs such as EYLEA for retinal diseases and Dupixent for atopic dermatitis and asthma, both of which benefit from strong market demand and patent protection. Regeneron maintains a competitive edge through strategic collaborations with global pharmaceutical giants like Sanofi and Bayer, enhancing its R&D capabilities and market reach. The company’s diversified pipeline targets high-need therapeutic areas, ensuring long-term growth potential. Its market position is reinforced by a robust intellectual property portfolio and a reputation for scientific excellence, making it a key player in the biopharmaceutical industry.

Revenue Profitability And Efficiency

Regeneron reported revenue of $14.20 billion for the fiscal year, with net income reaching $4.41 billion, reflecting strong profitability. The company’s operating cash flow stood at $4.42 billion, supported by high-margin products and efficient cost management. Capital expenditures were $755.9 million, indicating disciplined investment in growth initiatives. These metrics underscore Regeneron’s ability to generate substantial cash flows while maintaining operational efficiency.

Earnings Power And Capital Efficiency

Regeneron’s diluted EPS of $38.34 highlights its earnings power, driven by high-demand therapies and effective pricing strategies. The company’s capital efficiency is evident in its ability to convert revenue into robust net income and operating cash flow. Strategic collaborations and in-house R&D further enhance its ability to sustain high returns on invested capital.

Balance Sheet And Financial Health

Regeneron maintains a solid balance sheet with $2.49 billion in cash and equivalents, providing liquidity for strategic initiatives. Total debt of $2.70 billion is manageable relative to its market capitalization and cash flows. The company’s financial health is strong, with ample resources to fund R&D and potential acquisitions.

Growth Trends And Dividend Policy

Regeneron has demonstrated consistent growth, driven by its flagship products and expanding pipeline. The company pays a dividend of $1.76 per share, reflecting its commitment to returning value to shareholders. Future growth is expected to be fueled by new drug approvals and international expansion.

Valuation And Market Expectations

With a market capitalization of $62.26 billion, Regeneron is valued at a premium, reflecting its strong growth prospects and leadership in high-margin therapeutic areas. The company’s beta of 0.426 indicates lower volatility compared to the broader market, appealing to risk-averse investors.

Strategic Advantages And Outlook

Regeneron’s strategic advantages include a robust pipeline, strong collaborations, and a focus on innovative therapies. The outlook remains positive, with potential growth from new indications for existing drugs and advancements in gene editing and oncology. The company is well-positioned to capitalize on emerging opportunities in the biopharmaceutical sector.

Sources

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