Valuation Amgen Inc.

Equities

Market Closed - Nasdaq Other stock markets 01:30:00 11/03/2026 am IST			5-day change	1st Jan Change
375.43 ^USD	-0.41%		-0.42%	+14.70%

11/03	Equinix, Inc. Appoints Olivier Leonetti as Chief Financial Officer, Effective March 16, 2026	CI
09/03	Global drugmakers rush to boost US presence as tariff threat looms	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	1,26,718	1,40,139	1,54,142	1,40,103	1,76,250	2,02,382	-	-
Change	-	10.59%	9.99%	-9.11%	25.8%	14.83%	-	-
Enterprise Value (EV) ¹	1,51,990	1,69,779	2,07,811	1,88,229	2,21,725	2,41,933	2,35,326	2,28,628
Change	-	11.7%	22.4%	-9.42%	17.8%	9.11%	-2.73%	-2.85%
P/E ratio	21.9x	21.7x	23.1x	34.5x	23x	25.3x	23.3x	21.4x
PBR	18.7x	38.3x	24.7x	23.8x	20.4x	17x	13.2x	9.87x
PEG	-	1.2x	7.36x	-0.9x	0.3x	5.67x	2.77x	2.36x
Capitalization / Revenue	4.88x	5.32x	5.47x	4.19x	4.8x	5.35x	5.22x	5.11x
EV / Revenue	5.85x	6.45x	7.37x	5.63x	6.03x	6.39x	6.07x	5.77x
EV / EBITDA	9.61x	10.5x	11.9x	9.13x	10.4x	11.4x	10.8x	10.3x
EV / EBIT	12.2x	13.3x	15.5x	12.5x	13.7x	14.5x	13.8x	13.1x
EV / FCF	18.1x	19.3x	28.2x	18.1x	27.4x	19.5x	18.5x	17.1x
FCF Yield	5.51%	5.17%	3.54%	5.52%	3.65%	5.14%	5.42%	5.86%
Dividend per Share ²	7.04	7.76	8.52	9	-	10.04	10.72	11.43
Rate of return	3.13%	2.95%	2.96%	3.45%	-	2.67%	2.86%	3.05%
EPS ²	10.28	12.11	12.49	7.56	14.23	14.86	16.11	17.58
Distribution rate	68.5%	64.1%	68.2%	119%	-	67.5%	66.5%	65.1%
Net sales ¹	25,979	26,323	28,190	33,424	36,751	37,836	38,746	39,599
EBITDA ¹	15,822	16,178	17,470	20,620	21,370	21,278	21,840	22,196
EBIT ¹	12,424	12,761	13,399	15,028	16,203	16,661	17,025	17,450
Net income ¹	5,893	6,552	6,717	4,090	7,711	7,866	8,612	9,492
Net Debt ¹	25,272	29,640	53,669	48,126	45,475	39,550	32,944	26,245
Reference price ²	224.97	262.64	288.02	260.64	327.31	375.43	375.43	375.43
Nbr of stocks (in thousands)	5,63,266	5,33,579	5,35,178	5,37,533	5,38,481	5,39,068	-	-
Announcement Date	07/02/22	31/01/23	06/02/24	04/02/25	03/02/26	-	-	-

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.($)
AMGEN INC.	25.26x	6.39x	11.37x	2.67%	20TCr
ELI LILLY AND COMPANY	29.43x	11.08x	22.26x	0.66%	89TCr
JOHNSON & JOHNSON	25.86x	6.02x	16.39x	2.17%	59TCr
ABBVIE INC.	24.65x	6.75x	13.55x	3.05%	40TCr
ROCHE HOLDING AG	18.04x	4.39x	10.87x	3%	35TCr
NOVARTIS AG	21.41x	5.76x	14.24x	2.81%	30TCr
ASTRAZENECA PLC	24.8x	5.16x	14.3x	1.69%	31TCr
MERCK & CO., INC.	27.37x	4.79x	14.99x	2.88%	29TCr
GILEAD SCIENCES, INC.	20.59x	6.26x	11.33x	2.19%	18TCr
NOVO NORDISK A/S	11.53x	4.21x	8.77x	4.36%	17TCr
Average	22.90x	6.08x	13.81x	2.55%	36.81TCr
Weighted average by Cap.	24.57x	6.94x	15.65x	2.18%