AMGN
Amgen Inc
Price:  
280.33 
USD
Volume:  
3,768,971.00
United States | Biotechnology
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Amgen Intrinsic Value

%
Upside

As of 2024-03-02, the Intrinsic Value of Amgen Inc (AMGN) is 317.17 USD. This Amgen valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 280.33 USD, the upside of Amgen Inc is %.

The range of the Intrinsic Value is 210.85 - 563.03 USD

280.33 USD
Stock Price
317.17 USD
Intrinsic Value
Intrinsic Value Details

Amgen Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 210.85 - 563.03 317.17 13.1%
DCF (Growth 10y) 236.88 - 570.61 338.58 20.8%
DCF (EBITDA 5y) 162.60 - 217.05 184.79 -34.1%
DCF (EBITDA 10y) 198.33 - 269.51 228.37 -18.5%
Fair Value 62.67 - 62.67 62.67 -77.64%
P/E 195.02 - 254.40 226.73 -19.1%
EV/EBITDA 116.34 - 202.75 147.91 -47.2%
EPV 123.73 - 187.12 155.42 -44.6%
DDM - Stable 100.54 - 257.05 178.80 -36.2%
DDM - Multi 160.45 - 298.16 206.69 -26.3%

Amgen Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 150,234.45
Beta 0.31
Outstanding shares (mil) 535.92
Enterprise Value (mil) 203,903.45
Market risk premium 4.60%
Cost of Equity 9.56%
Cost of Debt 5.06%
WACC 8.02%