AMGN
Amgen Inc
Price:  
318.15 
USD
Volume:  
3,384,059.00
United States | Biotechnology
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Amgen Intrinsic Value

%
Upside

As of 2024-06-25, the Intrinsic Value of Amgen Inc (AMGN) is 342.37 USD. This Amgen valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 318.15 USD, the upside of Amgen Inc is %.

The range of the Intrinsic Value is 213.06 - 698.29 USD

318.15 USD
Stock Price
342.37 USD
Intrinsic Value
Intrinsic Value Details

Amgen Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 213.06 - 698.29 342.37 7.6%
DCF (Growth 10y) 241.38 - 708.72 367.00 15.4%
DCF (EBITDA 5y) 181.57 - 295.20 229.38 -27.9%
DCF (EBITDA 10y) 212.88 - 340.94 266.53 -16.2%
Fair Value 35.07 - 35.07 35.07 -88.98%
P/E 134.69 - 305.19 212.90 -33.1%
EV/EBITDA 140.67 - 312.77 213.98 -32.7%
EPV 137.90 - 217.17 177.53 -44.2%
DDM - Stable 65.74 - 191.33 128.53 -59.6%
DDM - Multi 196.04 - 392.36 256.49 -19.4%

Amgen Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 170,665.20
Beta 0.24
Outstanding shares (mil) 536.43
Enterprise Value (mil) 224,977.20
Market risk premium 4.60%
Cost of Equity 8.38%
Cost of Debt 5.49%
WACC 7.38%