As of 2024-09-14, the Intrinsic Value of Amgen Inc (AMGN) is
328.42 USD. This Amgen valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 332.45 USD, the upside of Amgen Inc is
%.
The range of the Intrinsic Value is 209.22 - 630.65 USD
328.42 USD
Intrinsic Value
Amgen Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
209.22 - 630.65 |
328.42 |
-1.2% |
| DCF (Growth 10y) |
250.93 - 679.42 |
373.23 |
12.3% |
| DCF (EBITDA 5y) |
316.99 - 551.28 |
375.88 |
13.1% |
| DCF (EBITDA 10y) |
349.02 - 621.53 |
425.45 |
28.0% |
| Fair Value |
29.13 - 29.13 |
29.13 |
-91.24% |
| P/E |
136.31 - 332.09 |
227.07 |
-31.7% |
| EV/EBITDA |
249.80 - 493.38 |
331.81 |
-0.2% |
| EPV |
116.51 - 193.09 |
154.80 |
-53.4% |
| DDM - Stable |
46.13 - 130.40 |
88.26 |
-73.5% |
| DDM - Multi |
198.26 - 379.49 |
255.31 |
-23.2% |
Amgen Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
178,635.36 |
| Beta |
0.29 |
| Outstanding shares (mil) |
537.33 |
| Enterprise Value (mil) |
231,979.36 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.43% |
| Cost of Debt |
5.21% |
| WACC |
8.10% |