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 $17.99, 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.

Present Value of Free Cash Flow to the Firm (FCFF)

Intermediate level


Intrinsic Stock Value (Valuation Summary)

Vertex Pharmaceuticals Inc., free cash flow to the firm (FCFF) forecast

US$ in thousands, except per share data

Microsoft Excel LibreOffice Calc
Year Value FCFFt or Terminal value (TVt) Calculation Present value at
01 FCFF0
1 FCFF1 = × (1 + )
2 FCFF2 = × (1 + )
3 FCFF3 = × (1 + )
4 FCFF4 = × (1 + )
5 FCFF5 = × (1 + )
5 Terminal value (TV5) = × (1 + ) ÷ ()
Intrinsic value of Vertex Pharmaceuticals Inc.’s capital
Less: Long-term obligations (fair value)
Intrinsic value of Vertex Pharmaceuticals Inc.’s common stock
 
Intrinsic value of Vertex Pharmaceuticals Inc.’s common stock (per share)
Current share price

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

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.


Weighted Average Cost of Capital (WACC)

Vertex Pharmaceuticals Inc., cost of capital

Microsoft Excel LibreOffice Calc
Value1 Weight Required rate of return2 Calculation
Equity (fair value)
Long-term obligations (fair value) = × (1 – )

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

1 US$ in thousands

   Equity (fair value) = No. shares of common stock outstanding × Current share price
= × =

   Long-term obligations (fair value). See details »

2 Required rate of return on equity is estimated by using CAPM. See details »

   Required rate of return on debt. See details »

   Required rate of return on debt is after tax.

   Estimated (average) effective income tax rate
= ( + + + + ) ÷ 5 =

WACC =


FCFF Growth Rate (g)

FCFF growth rate (g) implied by PRAT model

Vertex Pharmaceuticals Inc., PRAT model

Microsoft Excel LibreOffice Calc
Average Dec 31, 2019 Dec 31, 2018 Dec 31, 2017 Dec 31, 2016 Dec 31, 2015
Selected Financial Data (US$ in thousands)
Interest expense
Net income (loss) attributable to Vertex
 
Effective income tax rate (EITR)1
 
Interest expense, after tax2
Interest expense (after tax) and dividends
 
EBIT(1 – EITR)3
 
Senior secured term loan, current portion
Credit facility
Current finance lease liabilities
Long-term finance lease liabilities
Senior secured term loan, excluding current portion
Total Vertex shareholders’ equity
Total capital
Financial Ratios
Retention rate (RR)4
Return on invested capital (ROIC)5
Averages
RR
ROIC
 
FCFF growth rate (g)6

Based on: 10-K (filing date: 2020-02-13), 10-K (filing date: 2019-02-13), 10-K (filing date: 2018-02-15), 10-K (filing date: 2017-02-23), 10-K (filing date: 2016-02-16).

1 See details »

2019 Calculations

2 Interest expense, after tax = Interest expense × (1 – EITR)
= × (1 – ) =

3 EBIT(1 – EITR) = Net income (loss) attributable to Vertex + Interest expense, after tax
= + =

4 RR = [EBIT(1 – EITR) – Interest expense (after tax) and dividends] ÷ EBIT(1 – EITR)
= [] ÷ =

5 ROIC = 100 × EBIT(1 – EITR) ÷ Total capital
= 100 × ÷ =

6 g = RR × ROIC
= × =


FCFF growth rate (g) implied by single-stage model

g = 100 × (Total capital, fair value0 × WACC – FCFF0) ÷ (Total capital, fair value0 + FCFF0)
= 100 × ( × ) ÷ ( + ) =

where:
Total capital, fair value0 = current fair value of Vertex Pharmaceuticals Inc.’s debt and equity (US$ in thousands)
FCFF0 = the last year Vertex Pharmaceuticals Inc.’s free cash flow to the firm (US$ in thousands)
WACC = weighted average cost of Vertex Pharmaceuticals Inc.’s capital


FCFF growth rate (g) forecast

Vertex Pharmaceuticals Inc., H-model

Microsoft Excel LibreOffice Calc
Year Value gt
1 g1
2 g2
3 g3
4 g4
5 and thereafter g5

where:
g1 is implied by PRAT model
g5 is implied by single-stage model
g2, g3 and g4 are calculated using linear interpoltion between g1 and g5

Calculations

g2 = g1 + (g5g1) × (2 – 1) ÷ (5 – 1)
= + () × (2 – 1) ÷ (5 – 1) =

g3 = g1 + (g5g1) × (3 – 1) ÷ (5 – 1)
= + () × (3 – 1) ÷ (5 – 1) =

g4 = g1 + (g5g1) × (4 – 1) ÷ (5 – 1)
= + () × (4 – 1) ÷ (5 – 1) =