Amgen Inc., FCFF calculation

US$ in millions

12 months ended:	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020	Dec 31, 2019
Net income	6,717)	6,552)	5,893)	7,264)	7,842)
Net noncash charges	2,238)	3,902)	4,562)	3,449)	2,039)
Changes in operating assets and liabilities, net of acquisitions	(484)	(733)	(1,194)	(216)	(731)
Net cash provided by operating activities	8,471)	9,721)	9,261)	10,497)	9,150)
Interest paid, net of tax¹	2,052)	1,070)	1,055)	1,072)	1,115)
Purchases of property, plant and equipment	(1,112)	(936)	(880)	(608)	(618)
Free cash flow to the firm (FCFF)	9,411)	9,855)	9,436)	10,961)	9,647)

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

¹ See details »

Download chart

Item	Description	The company
FCFF	Free cash flow to the firm is the cash flow available to the Amgen Inc. suppliers of capital after all operating expenses have been paid and necessary investments in working and fixed capital have been made.	Amgen Inc. FCFF increased from 2021 to 2022 but then decreased significantly from 2022 to 2023.

Amgen Inc., interest paid, net of tax calculation

US$ in millions

12 months ended:	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020	Dec 31, 2019
Effective Income Tax Rate (EITR)
EITR¹	14.50%	10.80%	12.10%	10.70%	14.20%
Interest Paid, Net of Tax
Interest paid, before tax	2,400)	1,200)	1,200)	1,200)	1,300)
Less: Interest paid, tax²	348)	130)	145)	128)	185)
Interest paid, net of tax	2,052)	1,070)	1,055)	1,072)	1,115)

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

¹ See details »

² 2023 Calculation
Interest paid, tax = Interest paid × EITR
= 2,400 × 14.50% = 348

Download chart

Amgen Inc., current EV/FCFF calculation, comparison to benchmarks

Selected Financial Data (US$ in millions)
Enterprise value (EV)	198,356)
Free cash flow to the firm (FCFF)	9,411)
Valuation Ratio
EV/FCFF	21.08
Benchmarks
EV/FCFF, Competitors¹
AbbVie Inc.	13.70
Bristol-Myers Squibb Co.	8.59
Danaher Corp.	35.83
Eli Lilly & Co.	644.77
Gilead Sciences Inc.	12.16
Johnson & Johnson	18.04
Merck & Co. Inc.	38.48
Pfizer Inc.	30.42
Regeneron Pharmaceuticals Inc.	22.51
Thermo Fisher Scientific Inc.	29.45
Zoetis Inc.	41.04
EV/FCFF, Sector
Pharmaceuticals, Biotechnology & Life Sciences	26.48
EV/FCFF, Industry
Health Care	23.19

Based on: 10-K (reporting date: 2023-12-31).

¹ Click competitor name to see calculations.

If the company EV/FCFF is lower then the EV/FCFF of benchmark then company is relatively undervalued.
Otherwise, if the company EV/FCFF is higher then the EV/FCFF of benchmark then company is relatively overvalued.

Amgen Inc., historical EV/FCFF calculation, comparison to benchmarks

	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020	Dec 31, 2019
Selected Financial Data (US$ in millions)
Enterprise value (EV)¹	209,123)	157,794)	149,300)	159,020)	154,878)
Free cash flow to the firm (FCFF)²	9,411)	9,855)	9,436)	10,961)	9,647)
Valuation Ratio
EV/FCFF³	22.22	16.01	15.82	14.51	16.05
Benchmarks
EV/FCFF, Competitors⁴
AbbVie Inc.	14.89	12.15	13.18	13.95	11.60
Bristol-Myers Squibb Co.	9.14	13.87	10.52	11.63	23.39
Danaher Corp.	36.34	25.74	28.25	30.66	37.11
Eli Lilly & Co.	655.33	59.14	38.37	39.01	36.26
Gilead Sciences Inc.	13.41	13.58	8.42	13.60	9.78
Johnson & Johnson	19.30	23.80	21.25	20.75	19.31
Merck & Co. Inc.	37.84	19.09	23.27	34.12	20.46
Pfizer Inc.	32.24	9.15	8.40	21.74	19.44
Regeneron Pharmaceuticals Inc.	23.99	17.96	9.81	25.74	19.54
Thermo Fisher Scientific Inc.	28.85	31.61	33.14	26.14	28.88
Zoetis Inc.	47.16	54.71	49.22	43.54	47.27
EV/FCFF, Sector
Pharmaceuticals, Biotechnology & Life Sciences	27.50	18.37	16.44	20.25	19.59
EV/FCFF, Industry
Health Care	23.96	18.01	17.46	18.09	18.44

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

¹ See details »

² See details »

³ 2023 Calculation
EV/FCFF = EV ÷ FCFF
= 209,123 ÷ 9,411 = 22.22

⁴ Click competitor name to see calculations.

Download chart

Valuation ratio	Description	The company
EV/FCFF	Enterprise value to free cash flow to the firm is whole company valuation indicator.	Amgen Inc. EV/FCFF ratio increased from 2021 to 2022 and from 2022 to 2023.

Amgen Inc. (NASDAQ:AMGN)

Enterprise Value to FCFF (EV/FCFF)

Free Cash Flow to The Firm (FCFF)

Interest Paid, Net of Tax

Enterprise Value to FCFF Ratio, Current

Enterprise Value to FCFF Ratio, Historical