|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 387.16 USD | +0.52% |
|
+2.43% | +17.67% |
| 09:03pm | Calendar Tuesday, August 4 | FW |
| 08:34pm | Is everything under control? |  |
Company Valuation: Amgen Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 126,718 | 140,139 | 154,142 | 140,103 | 176,250 | 207,874 | - | - |
| Change | - | 10.59% | 9.99% | -9.11% | 25.8% | 17.94% | - | - |
| Enterprise Value (EV) 1 | 151,990 | 169,779 | 207,811 | 188,229 | 221,725 | 249,547 | 244,633 | 239,356 |
| Change | - | 11.7% | 22.4% | -9.42% | 17.8% | 12.55% | -1.97% | -2.16% |
| P/E | 21.9x | 21.7x | 23.1x | 34.5x | 23x | 25.3x | 23.2x | 22.3x |
| PBR | 18.7x | 38.3x | 24.7x | 23.8x | 20.4x | 19.4x | 16.3x | 13.4x |
| PEG | - | 1.2x | 7.36x | -0.9x | 0.3x | 3.61x | 2.58x | 5.47x |
| Capitalization / Revenue | 4.88x | 5.32x | 5.47x | 4.19x | 4.8x | 5.51x | 5.38x | 5.23x |
| EV / Revenue | 5.85x | 6.45x | 7.37x | 5.63x | 6.03x | 6.61x | 6.33x | 6.03x |
| EV / EBITDA | 9.61x | 10.5x | 11.9x | 9.13x | 10.4x | 11.7x | 11.4x | 11.2x |
| EV / EBIT | 12.2x | 13.3x | 15.5x | 12.5x | 13.7x | 15.1x | 14.4x | 13.7x |
| EV / FCF | 18.1x | 19.3x | 28.2x | 18.1x | 27.4x | 19.4x | 16.6x | 15.8x |
| FCF Yield | 5.51% | 5.17% | 3.54% | 5.52% | 3.65% | 5.15% | 6.04% | 6.34% |
| Dividend per Share 2 | 7.04 | 7.76 | 8.52 | 9 | 9.52 | 10.09 | 10.66 | 11.12 |
| Rate of return | 3.13% | 2.95% | 2.96% | 3.45% | 2.91% | 2.62% | 2.77% | 2.89% |
| EPS 2 | 10.28 | 12.11 | 12.49 | 7.56 | 14.23 | 15.23 | 16.6 | 17.27 |
| Distribution rate | 68.5% | 64.1% | 68.2% | 119% | 66.9% | 66.2% | 64.2% | 64.4% |
| Net sales 1 | 25,979 | 26,323 | 28,190 | 33,424 | 36,751 | 37,735 | 38,661 | 39,723 |
| EBITDA 1 | 15,822 | 16,178 | 17,470 | 20,620 | 21,370 | 21,398 | 21,537 | 21,442 |
| EBIT 1 | 12,424 | 12,761 | 13,399 | 15,028 | 16,203 | 16,488 | 16,989 | 17,479 |
| Net income 1 | 5,893 | 6,552 | 6,717 | 4,090 | 7,711 | 8,208 | 8,831 | 9,271 |
| Net Debt 1 | 25,272 | 29,640 | 53,669 | 48,126 | 45,475 | 41,673 | 36,759 | 31,482 |
| Reference price 2 | 224.97 | 262.64 | 288.02 | 260.64 | 327.31 | 385.16 | 385.16 | 385.16 |
| Nbr of stocks (in thousands) | 563,266 | 533,579 | 535,178 | 537,533 | 538,481 | 539,708 | - | - |
| Announcement Date | 7/2/22 | 31/1/23 | 6/2/24 | 4/2/25 | 3/2/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 25.29x | 6.61x | 11.66x | 2.62% | 208B | |
| 35.03x | 12.19x | 25.61x | 0.59% | 1,024B | |
| 27.48x | 6.29x | 17.54x | 2.1% | 618B | |
| 32.57x | 7.42x | 15.36x | 2.76% | 443B | |
| 19.7x | 4.68x | 11.59x | 2.83% | 349B | |
| 22.21x | 5.74x | 14.32x | 2.8% | 297B | |
| 21.76x | 4.48x | 12.7x | 1.96% | 264B | |
| 13.48x | 5.05x | 10.4x | 3.71% | 209B | |
| -46.92x | 5.63x | 31.08x | 2.53% | 162B | |
| 12.69x | 3.11x | 7.86x | 6.88% | 143B | |
| Average | 16.33x | 6.12x | 15.81x | 2.88% | 371.63B | |
| Weighted average by Cap. | 23.90x | 7.52x | 17.83x | 2.2% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- AMGN Stock
- Valuation Amgen Inc.
Select your edition
All financial news and data tailored to specific country editions
