investorscraft@gmail.com

Intrinsic ValueAmgen Inc. (AMG.DE)

Previous Close287.30
Intrinsic Value
Upside potential
Previous Close
287.30

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 global biotechnology leader specializing in the discovery, development, and commercialization of innovative human therapeutics. The company operates primarily in inflammation, oncology/hematology, bone health, cardiovascular disease, nephrology, and neuroscience, with a diversified portfolio including blockbuster drugs like Enbrel, Neulasta, Prolia, and Repatha. Amgen's revenue model is driven by both direct-to-consumer channels and partnerships with healthcare providers, wholesalers, and pharmacies. Its strategic collaborations with firms like Novartis, BeiGene, and Kyowa Kirin enhance its R&D pipeline and market reach. Amgen holds a strong competitive position due to its focus on biologics, extensive clinical pipeline, and global commercialization capabilities. The company's emphasis on high-margin specialty drugs and biosimilars positions it well in the growing biologics market, though it faces pricing pressures and competition from generics. Its robust intellectual property portfolio and ongoing investments in next-generation therapies underscore its long-term growth potential in the biopharmaceutical sector.

Revenue Profitability And Efficiency

Amgen reported revenue of EUR 33.4 billion in FY 2024, with net income of EUR 4.1 billion, reflecting a net margin of approximately 12.2%. The company generated EUR 11.5 billion in operating cash flow, demonstrating strong cash conversion efficiency. Capital expenditures stood at EUR 1.1 billion, indicating disciplined investment in manufacturing and R&D infrastructure. Diluted EPS of EUR 7.56 underscores its earnings stability.

Earnings Power And Capital Efficiency

Amgen's earnings power is supported by its high-margin biologic portfolio, with operating cash flow covering interest and debt obligations comfortably. The company's capital efficiency is evident in its ability to sustain R&D investments while maintaining profitability. However, its elevated total debt of EUR 60.1 billion warrants careful monitoring, though strong cash reserves (EUR 11.97 billion) provide liquidity flexibility.

Balance Sheet And Financial Health

Amgen's balance sheet reflects EUR 11.97 billion in cash and equivalents against EUR 60.1 billion in total debt, indicating a leveraged but manageable position. The company's debt load is partly offset by robust cash flows, but refinancing risks and interest expense remain key considerations. Its current liquidity position supports ongoing operations and strategic initiatives.

Growth Trends And Dividend Policy

Amgen's growth is driven by its core biologics portfolio and pipeline advancements, though revenue growth has been tempered by biosimilar competition. The company maintains a shareholder-friendly dividend policy, with a dividend per share of EUR 8.49, reflecting its commitment to returning capital. Future growth may hinge on successful pipeline commercialization and geographic expansion.

Valuation And Market Expectations

With a market cap of EUR 128.8 billion and a beta of 0.497, Amgen is viewed as a stable player in the biopharma sector. Investors likely expect mid-single-digit revenue growth, supported by pipeline milestones and biosimilar opportunities. Valuation multiples reflect its mature portfolio and balanced risk-reward profile.

Strategic Advantages And Outlook

Amgen's strategic advantages include its deep biologics expertise, global commercialization network, and diversified therapeutic portfolio. Near-term challenges include pricing pressures and debt management, but its robust pipeline and partnerships position it for sustained innovation. The outlook remains cautiously optimistic, contingent on successful clinical outcomes and efficient capital allocation.

Sources

Company filings, Bloomberg, 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