Biogen Inc
LSE:0R1B

Watchlist Manager
Biogen Inc Logo
Biogen Inc
LSE:0R1B
Watchlist
Price: 175.9345 USD -0.56% Market Closed
Market Cap: 25.7B USD

Relative Value

The Relative Value of one 0R1B stock under the Base Case scenario is 241.8374 USD. Compared to the current market price of 175.9345 USD, Biogen Inc is Undervalued by 27%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

0R1B Relative Value
Base Case
241.8374 USD
Undervaluation 27%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
76
vs Industry
77
Median 3Y
3.2
Median 5Y
3.2
Industry
8
Forward
2.5
vs History
39
vs Industry
10
Median 3Y
14.7
Median 5Y
14.8
Industry
23.5
Forward
11.3
vs History
61
vs Industry
14
Median 3Y
18.1
Median 5Y
12
Industry
21.9
vs History
58
vs Industry
11
Median 3Y
20
Median 5Y
13.2
Industry
24.3
vs History
76
vs Industry
55
Median 3Y
2.1
Median 5Y
2.6
Industry
3.2
vs History
76
vs Industry
64
Median 3Y
3.8
Median 5Y
3.5
Industry
8.1
Forward
2.8
vs History
71
vs Industry
65
Median 3Y
5
Median 5Y
4.2
Industry
10.1
vs History
74
vs Industry
13
Median 3Y
11.1
Median 5Y
9.9
Industry
5.9
Forward
8.5
vs History
69
vs Industry
11
Median 3Y
12.8
Median 5Y
11.5
Industry
6.2
Forward
9.7
vs History
61
vs Industry
14
Median 3Y
19.7
Median 5Y
13.3
Industry
7.7
vs History
65
vs Industry
10
Median 3Y
23.9
Median 5Y
15.9
Industry
6.3
vs History
74
vs Industry
58
Median 3Y
1.5
Median 5Y
1.7
Industry
5.6

Multiples Across Competitors

0R1B Competitors Multiples
Biogen Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Biogen Inc
LSE:0R1B
25.3B USD 2.5 15.7 7.6 9.6
FR
Pharnext SCA
OTC:PNEXF
6T USD 33 837 682.7 -160 825.5 -195 293.4 -193 064.9
US
Abbvie Inc
NYSE:ABBV
389.1B USD 6.5 165.7 16.1 22.8
US
Amgen Inc
NASDAQ:AMGN
172B USD 4.8 24.6 17.8 17.8
US
Gilead Sciences Inc
NASDAQ:GILD
145.7B USD 5 18 12 12
US
Vertex Pharmaceuticals Inc
NASDAQ:VRTX
113.1B USD 9.6 30.8 22.5 23.5
US
Epizyme Inc
F:EPE
94.1B EUR 2 082 -531.3 -578.5 -563.1
US
Regeneron Pharmaceuticals Inc
NASDAQ:REGN
79.9B USD 5.6 17.4 16.6 18.8
AU
CSL Ltd
ASX:CSL
83.5B AUD 3.6 18.6 12.6 15.7
NL
argenx SE
XBRU:ARGX
44.1B EUR 14.3 33.7 58.1 59.7
US
Alnylam Pharmaceuticals Inc
NASDAQ:ALNY
51.4B USD 16 1 180.3 159.1 193
P/E Multiple
Earnings Growth PEG
US
Biogen Inc
LSE:0R1B
Average P/E: 167.2
15.7
13%
1.2
FR
Pharnext SCA
OTC:PNEXF
Negative Multiple: -160 825.5 N/A N/A
US
Abbvie Inc
NYSE:ABBV
165.7
89%
1.9
US
Amgen Inc
NASDAQ:AMGN
24.6
45%
0.5
US
Gilead Sciences Inc
NASDAQ:GILD
18
190%
0.1
US
Vertex Pharmaceuticals Inc
NASDAQ:VRTX
30.8
N/A N/A
US
E
Epizyme Inc
F:EPE
Negative Multiple: -531.3 N/A N/A
US
Regeneron Pharmaceuticals Inc
NASDAQ:REGN
17.4
10%
1.7
AU
CSL Ltd
ASX:CSL
18.6
11%
1.7
NL
argenx SE
XBRU:ARGX
33.7
40%
0.8
US
Alnylam Pharmaceuticals Inc
NASDAQ:ALNY
1 180.3
N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Biogen Inc
LSE:0R1B
Average EV/EBITDA: 35.8
7.6
-2%
N/A
FR
Pharnext SCA
OTC:PNEXF
Negative Multiple: -195 293.4 N/A N/A
US
Abbvie Inc
NYSE:ABBV
16.1
14%
1.1
US
Amgen Inc
NASDAQ:AMGN
17.8
11%
1.6
US
Gilead Sciences Inc
NASDAQ:GILD
12
7%
1.7
US
Vertex Pharmaceuticals Inc
NASDAQ:VRTX
22.5
16%
1.4
US
E
Epizyme Inc
F:EPE
Negative Multiple: -578.5 N/A N/A
US
Regeneron Pharmaceuticals Inc
NASDAQ:REGN
16.6
11%
1.5
AU
CSL Ltd
ASX:CSL
12.6
8%
1.6
NL
argenx SE
XBRU:ARGX
58.1
810%
0.1
US
Alnylam Pharmaceuticals Inc
NASDAQ:ALNY
159.1
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Biogen Inc
LSE:0R1B
Average EV/EBIT: 41.5
9.6
3%
3.2
FR
Pharnext SCA
OTC:PNEXF
Negative Multiple: -193 064.9 N/A N/A
US
Abbvie Inc
NYSE:ABBV
22.8
30%
0.8
US
Amgen Inc
NASDAQ:AMGN
17.8
20%
0.9
US
Gilead Sciences Inc
NASDAQ:GILD
12
12%
1
US
Vertex Pharmaceuticals Inc
NASDAQ:VRTX
23.5
16%
1.5
US
E
Epizyme Inc
F:EPE
Negative Multiple: -563.1 N/A N/A
US
Regeneron Pharmaceuticals Inc
NASDAQ:REGN
18.8
13%
1.4
AU
CSL Ltd
ASX:CSL
15.7
11%
1.4
NL
argenx SE
XBRU:ARGX
59.7
N/A N/A
US
Alnylam Pharmaceuticals Inc
NASDAQ:ALNY
193
N/A N/A