Amgen Inc. (AMGN)
Drug Manufacturers - General · Healthcare · $191.7B
Intrinsic Value (Consensus)
$491.64
Current Price
$355.20
Margin of Safety
+38.4%
38.4% Below Intrinsic Value
Value: $492
Price: $355
Valuation Model Estimates
Current Price: $355.20
DCF (Discounted Cash Flow)
$703.81
Graham Number
$71.67
Earnings Power Value
$138.16
Relative Value (P/E)
$284.60
Dividend Discount Model
$840.00
Consensus Value
$491.64
Model Assumptions
Discount Rate
10.3%
Growth Rate
20.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Key Financials
- EPS (TTM)
- $14.23
- EPS (Forward)
- $17.08
- Book Value
- $16.04
- P/E Ratio
- 25.0
- Forward P/E
- 20.8
- PEG Ratio
- —
- ROE
- 89.1%
- Debt/Equity
- 631%
- Revenue Growth
- 10.0%
- Earnings Growth
- 20.0%
- Dividend Yield
- 0.7%
- Beta
- 0.42
Data last updated: 2026-06-12
Source: Yahoo Finance