Valuation Biogen Inc.

Equities

Market Closed - Nasdaq Other stock markets 04:00:00 2025-12-12 pm EST			5-day change	1st Jan Change
174.10 ^USD	+0.93%		-3.97%	+13.85%

Dec. 12	Bitcoin hoarding company Strategy remains in Nasdaq 100	RE
Dec. 12	Nasdaq says Biogen, CDW Corporation, GlobalFoundries, Lululemon Athletica, On Semiconductor, Trade Desk will be removed from Nasdaq 100 index	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	37,679	35,242	39,877	37,495	22,283	25,541	-	-
Change	-	-6.47%	13.15%	-5.97%	-40.57%	14.62%	-	-
Enterprise Value (EV) ¹	41,723	37,820	40,560	43,384	26,204	27,496	24,236	21,746
Change	-	-9.35%	7.24%	6.96%	-39.6%	4.93%	-11.86%	-10.27%
P/E ratio	9.87x	23.1x	13.3x	32.5x	13.7x	16.2x	14.1x	12.4x
PBR	3.7x	3.26x	3.02x	2.53x	1.33x	1.38x	1.25x	1.14x
PEG	-	-0.4x	0x	-0.5x	0.3x	-4.29x	1x	0.9x
Capitalization / Revenue	2.8x	3.21x	3.92x	3.81x	2.3x	2.6x	2.74x	2.75x
EV / Revenue	3.1x	3.44x	3.99x	4.41x	2.71x	2.8x	2.6x	2.34x
EV / EBITDA	5.56x	9.13x	11.2x	14.3x	7.1x	8.54x	7.4x	6.97x
EV / EBIT	6.1x	10.3x	13.1x	17x	8.69x	9.75x	8.52x	7.58x
EV / FCF	11x	11.2x	35.5x	34.2x	9.63x	12.8x	9.04x	8.13x
FCF Yield	9.12%	8.94%	2.82%	2.93%	10.4%	7.8%	11.1%	12.3%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	24.8	10.4	20.87	7.97	11.18	10.76	12.34	14.02
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	13,445	10,982	10,173	9,836	9,676	9,816	9,327	9,282
EBITDA ¹	7,504	4,144	3,618	3,040	3,689	3,218	3,275	3,119
EBIT ¹	6,837	3,656	3,099	2,545	3,015	2,820	2,845	2,868
Net income ¹	4,001	1,556	3,047	1,161	1,632	1,537	1,819	2,015
Net Debt ¹	4,044	2,578	683	5,888	3,921	1,956	-1,305	-3,794
Reference price ²	244.86	239.92	276.92	258.77	152.92	174.10	174.10	174.10
Nbr of stocks (in thousands)	153,882	146,893	144,001	144,898	145,719	146,702	-	-
Announcement Date	2/3/21	2/3/22	2/15/23	2/13/24	2/12/25	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
BIOGEN INC.	16.18x	2.8x	8.54x	-.--%	25.54B
REGENERON PHARMACEUTICALS, INC.	18.14x	4.9x	12.92x	0.5%	76.06B
CSL LIMITED	23.31x	4.23x	12.29x	2.53%	58.92B
SAMSUNG BIOLOGICS CO.,LTD.	50.21x	13.28x	28.8x	-.--%	53.01B
UCB	39.69x	6.14x	19.91x	0.6%	52.48B
INNOVENT BIOLOGICS, INC.	78.56x	9.37x	84.18x	-.--%	18.76B
INCYTE CORPORATION	15.46x	2.96x	9.4x	-.--%	18.73B
ALTEOGEN INC.	250.3x	93.14x	146.99x	-	15.67B
BRIDGEBIO PHARMA, INC.	-21.8x	31.64x	-32.06x	-.--%	14.48B
Average	52.23x	18.72x	32.33x	0.45%	37.07B
Weighted average by Cap.	39.81x	11.60x	24.25x	0.69%