HealthcareDrug Manufacturers - GeneralUnited States

AMGN.US · Amgen Inc.

NMS · US · USD

Latest price344.55美元

30D-5.91%

Vs. base value+96%

Research summary

AMGN.US latest organized financial period shows revenue year-over-year comparison is not complete and net income up 88.53% year over year. Current price is about 344.55美元, while the model base case is about 175.77美元; the price is 96% from the base case. This summary is intended for public-information research and model review.

Key financial trend

Unit: 美元

80 records

Revenue-

Net income77.11亿美元

Free cash flow81亿美元

Operating cash flow99.58亿美元

Price trend

Price date: 2026/04/23 · Updated: 2026/04/25 07:52

Valuation model range

Hover each model row to inspect formulas and inputs.

Current price344.55美元

Base value175.77美元

Vs. base+96%

Price date2026/04/23

188.06美元175.77美元220.39美元

+96.02%

Calculated

DCF

Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.

188.06美元175.77美元220.39美元

+96.02%

175.77美元Current price is 96% above the base model value.

FormulaValue/share = PV(FCF/share for 10 years) + PV(terminal value)Inputs used

Result: 175.77美元
Current price: 344.55美元
Estimated shares: 541,883,345
Discount rate: 9%
Bear value: 188.06美元
Base value: 175.77美元
Bull value: 220.39美元
基准 FCF/股：14.95
基准增长：-2.0%
WACC：9.0%
永续增长：3.0%

Calculated

Owner Earnings

Uses recent net income as an owner-earnings proxy and discounts scenario growth.

207.35美元262.49美元299.28美元

+31.26%

262.49美元Current price is 31.3% above the base model value.

FormulaValue/share = PV(owner earnings/share) + PV(terminal value)Inputs used

Result: 262.49美元
Current price: 344.55美元
Estimated shares: 541,883,345
Discount rate: 9%
Bear value: 207.35美元
Base value: 262.49美元
Bull value: 299.28美元
近 3 年净利润均值近似所有者收益
基准增长：6.9%
WACC：9.0%

Calculated

Reverse DCF

Solves the forward FCF growth rate implied by the current price.

---

6.9%当前价格隐含未来 FCF 年化增长约 6.9%。

FormulaSolve growth where DCF value/share = current priceInputs used

Result: 6.9%
Current price: 344.55美元
Estimated shares: 541,883,345
Discount rate: 9%
基准 FCF/股：14.95
WACC：9.0%
永续增长：3.0%

Calculated

Earnings Power Value

Estimates earnings power value without assuming growth.

130.86美元130.86美元130.86美元

+163%

130.86美元Current price is 163.3% above the base model value.

FormulaEPV/share = normalized NOPAT / WACC / sharesInputs used

Result: 130.86美元
Current price: 344.55美元
Estimated shares: 541,883,345
Discount rate: 9%
Base value: 130.86美元
近 3 年营业利润均值
有效税率按 21% 估算
WACC：9.0%

Updated: 2026/04/25 07:52

Ad placement

Quarterly and annual financial table

Financial DetailsShowing latest 5 / 80

Period	Type	Revenue	Net Income	Free Cash Flow	Diluted EPS
2025/12/30	Annual	-	77.11亿美元	81亿美元	14.23
2024/12/30	Annual	-	40.9亿美元	103.9亿美元	7.56
2023/12/30	Annual	-	67.17亿美元	73.59亿美元	12.49
2022/12/30	Annual	-	65.52亿美元	87.85亿美元	12.11
2021/12/30	Annual	-	58.93亿美元	83.81亿美元	10.28

Related stocks

View all

ISRG.USIntuitive Surgical, Inc.US

ALNY.USAlnylam Pharmaceuticals, Inc.US

DXCM.USDexCom, Inc.US

GEHC.USGE HealthCare Technologies Inc.US

GILD.USGilead Sciences, Inc.US

Ad placement