investorscraft@gmail.com

Intrinsic ValueBiogen Inc. (IDP.DE)

Previous Close149.10
Intrinsic Value
Upside potential
Previous Close
149.10

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 biotechnology company specializing in therapies for neurological and neurodegenerative diseases, operating in the highly specialized and competitive pharmaceutical sector. The company’s core revenue model is driven by its portfolio of marketed products, including TECFIDERA, SPINRAZA, and ADUHELM, alongside biosimilars like BENEPALI and IMRALDI. Biogen’s strategic focus on neuroscience positions it as a key player in addressing complex conditions such as multiple sclerosis, Alzheimer’s disease, and spinal muscular atrophy. The company leverages extensive R&D investments and collaborations with partners like Eisai Co. and Sage Therapeutics to expand its pipeline and maintain market relevance. Biogen’s strong intellectual property portfolio and regulatory expertise provide a competitive edge in bringing innovative treatments to market. Its global presence, particularly in the U.S. and Europe, ensures diversified revenue streams, though it faces pricing pressures and patent expirations typical of the industry. The company’s emphasis on precision medicine and biologics underscores its commitment to addressing unmet medical needs while navigating the evolving healthcare landscape.

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 €11.58, demonstrating solid profitability. Operating cash flow was robust at €2.88 billion, supported by efficient working capital management. Capital expenditures were modest at €153.7 million, indicating disciplined investment in growth initiatives.

Earnings Power And Capital Efficiency

Biogen’s earnings power is underpinned by its high-margin biologic therapies and biosimilars, which drive consistent cash generation. The company’s capital efficiency is evident in its ability to fund R&D and strategic collaborations while maintaining profitability. However, reliance on key products like SPINRAZA and TECFIDERA introduces concentration risks, necessitating pipeline diversification.

Balance Sheet And Financial Health

Biogen’s balance sheet shows €2.38 billion in cash and equivalents against total debt of €6.63 billion, reflecting a leveraged but manageable position. The company’s liquidity is sufficient to meet near-term obligations, though debt levels warrant monitoring given the capital-intensive nature of biopharmaceutical R&D.

Growth Trends And Dividend Policy

Biogen’s growth is driven by its neurodegenerative disease portfolio and biosimilars, though revenue growth has been tempered by generic competition. The company does not pay dividends, opting instead to reinvest cash flows into R&D and business development to sustain long-term growth.

Valuation And Market Expectations

With a market cap of €16.14 billion and a beta of 0.124, Biogen is viewed as a relatively stable investment within the volatile biotech sector. Investors likely anticipate pipeline successes, particularly in Alzheimer’s disease, to offset revenue declines from maturing products.

Strategic Advantages And Outlook

Biogen’s strategic advantages include its neuroscience expertise, strong pipeline, and global commercial infrastructure. The outlook hinges on successful clinical trials and regulatory approvals, particularly for Alzheimer’s therapies like lecanemab. Challenges include pricing pressures and competition, but the company’s innovation focus positions it for long-term resilience.

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