investorscraft@gmail.com

Intrinsic ValueBiogen Inc. (BIIB.SW)

Previous CloseCHF232.00
Intrinsic Value
Upside potential
Previous Close
CHF232.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Biogen Inc. operates as a leading biotechnology company specializing in therapies for neurological and neurodegenerative diseases, including multiple sclerosis (MS), Alzheimer's disease, and spinal muscular atrophy. Its revenue model is anchored in a diversified portfolio of marketed products such as TECFIDERA, SPINRAZA, and ADUHELM, alongside biosimilars like BENEPALI and IMRALDI. The company also derives income from strategic collaborations with firms like Eisai Co., Ltd. and Sage Therapeutics, Inc., enhancing its R&D pipeline. Biogen holds a strong position in the neuroimmunology and rare disease segments, competing with large pharma players while leveraging its deep expertise in neuroscience. Its market positioning is reinforced by a combination of established blockbusters and innovative late-stage candidates, though it faces challenges from generic competition and regulatory uncertainties, particularly in Alzheimer's therapeutics. The company’s focus on high-need, underserved patient populations provides a defensible niche, but its growth depends on successful clinical outcomes and commercialization of its pipeline assets.

Revenue Profitability And Efficiency

In FY 2023, Biogen reported revenue of $9.84 billion, reflecting a reliance on its core neurology portfolio amid competitive pressures. Net income stood at $1.16 billion, with diluted EPS of $7.97, indicating moderate profitability. Operating cash flow was $1.55 billion, though capital expenditures of $311 million suggest ongoing investment in capacity and R&D. The absence of dividends highlights a reinvestment-focused capital allocation strategy.

Earnings Power And Capital Efficiency

Biogen’s earnings power is driven by its MS and rare disease franchises, though growth has been tempered by patent expirations and biosimilar competition. The company’s R&D spend is substantial, targeting high-potential neurology candidates, but ROI remains contingent on clinical success. Capital efficiency is balanced between sustaining legacy products and funding pipeline innovation, with collaborations mitigating some development risks.

Balance Sheet And Financial Health

Biogen’s balance sheet shows $1.05 billion in cash against $7.34 billion in total debt, indicating leveraged but manageable liquidity. The debt level reflects strategic acquisitions and R&D funding, with no near-term solvency concerns given stable cash flows. The company’s financial health is supported by its profitable operations, though debt servicing could pressure flexibility if revenue declines.

Growth Trends And Dividend Policy

Biogen’s growth is bifurcated: legacy products face erosion, while newer therapies like ADUHELM and pipeline assets offer potential upside. The company does not pay dividends, opting to reinvest in R&D and business development. Investor returns are thus tied to pipeline milestones and commercialization success, with limited near-term yield appeal.

Valuation And Market Expectations

At a $30 billion market cap, Biogen trades at a premium reflective of its neurology leadership and pipeline optionality. The negative beta (-0.02) suggests low correlation with broader markets, likely due to its specialized focus. Market expectations hinge on Alzheimer’s drug adoption and late-stage trial outcomes, with significant upside or downside risk embedded.

Strategic Advantages And Outlook

Biogen’s key advantages include its neuroscience expertise, diversified portfolio, and collaborative R&D model. The outlook is cautiously optimistic, with growth contingent on pipeline execution and market expansion for newer therapies. Challenges include pricing pressures and regulatory hurdles, but the company’s focus on high-impact neurology positions it for long-term relevance.

Sources

Biogen FY 2023 10-K, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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