Stock Analysis on Net
Stock Analysis on Net
Microsoft Excel LibreOffice Calc

Vertex Pharmaceuticals Inc. (NASDAQ:VRTX)

Paying users zone. Data is hidden behind: .

  • Get 1-month access to Vertex Pharmaceuticals Inc. for $15.99, or

  • get full access to the entire website for at least 3 months from $49.99.


We accept:

Visa Mastercard American Express Maestro Discover JCB PayPal Apple Pay Google Pay
Verified by Visa MasterCard SecureCode American Express SafeKey

This is a one-time payment. There is no automatic renewal.

Dividend Discount Model (DDM)

Intermediate level

Intrinsic Stock Value (Valuation Summary)

Vertex Pharmaceuticals Inc., dividends per share (DPS) forecast

Stock valuation by this method is not possible because prior year DPS is equal to zero.

US$

Microsoft Excel LibreOffice Calc
Year Value DPSt or Terminal value (TVt) Calculation Present value at
0 DPS01
1 DPS1 = × (1 + )
2 DPS2 = × (1 + )
3 DPS3 = × (1 + )
4 DPS4 = × (1 + )
5 DPS5 = × (1 + )
5 Terminal value (TV5) = × (1 + ) ÷ ()
Intrinsic value of Vertex Pharmaceuticals Inc.’s common stock (per share)
Current share price

Based on: 10-K (filing date: 2020-02-13).

1 DPS0 = Sum of the last year dividends per share of Vertex Pharmaceuticals Inc.’s common stock. See details »

Disclaimer!
Valuation is based on standard assumptions. There may exist specific factors relevant to stock value and omitted here. In such a case, the real stock value may differ significantly form the estimated. If you want to use the estimated intrinsic stock value in investment decision making process, do so at your own risk.


Required Rate of Return (r)

Microsoft Excel LibreOffice Calc
Assumptions
Rate of return on LT Treasury Composite1 RF
Expected rate of return on market portfolio2 E(RM)
Systematic risk of Vertex Pharmaceuticals Inc.’s common stock βVRTX
 
Required rate of return on Vertex Pharmaceuticals Inc.’s common stock3 rVRTX

1 Unweighted average of bid yields on all outstanding fixed-coupon U.S. Treasury bonds neither due or callable in less than 10 years (risk-free rate of return proxy).

2 See details »

3 rVRTX = RF + βVRTX [E(RM) – RF]
= + []
=


Dividend Growth Rate (g)

Company does not pay dividends.