BIIB
Biogen Inc
Price:  
228.33 
USD
Volume:  
949,480.00
United States | Biotechnology
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Biogen Intrinsic Value

%
Upside

As of 2024-07-18, the Intrinsic Value of Biogen Inc (BIIB) is 215.05 USD. This Biogen valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 228.33 USD, the upside of Biogen Inc is %.

The range of the Intrinsic Value is 145.40 - 394.82 USD

228.33 USD
Stock Price
215.05 USD
Intrinsic Value
Intrinsic Value Details

Biogen Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 145.40 - 394.82 215.05 -5.8%
DCF (Growth 10y) 152.30 - 375.62 215.29 -5.7%
DCF (EBITDA 5y) 222.96 - 361.91 341.68 49.6%
DCF (EBITDA 10y) 212.68 - 352.65 318.77 39.6%
Fair Value 40.06 - 40.06 40.06 -82.45%
P/E 232.70 - 347.58 262.38 14.9%
EV/EBITDA 292.11 - 554.05 417.86 83.0%
EPV 148.62 - 202.01 175.32 -23.2%
DDM - Stable 70.14 - 205.48 137.80 -39.6%
DDM - Multi 82.17 - 189.64 114.95 -49.7%

Biogen Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 33,244.85
Beta 0.88
Outstanding shares (mil) 145.60
Enterprise Value (mil) 38,710.55
Market risk premium 4.60%
Cost of Equity 9.75%
Cost of Debt 4.53%
WACC 8.74%