การวิเคราะห์ผลิตภัณฑ์แบบไม่บังคับ
เมื่อคุณอนุญาต เราจะใช้การวิเคราะห์แบบจำกัดที่คำนึงถึงความเป็นส่วนตัวเพื่อดูว่าเส้นทางการวิจัยใดได้ผล เราไม่ใช้ตัวติดตามโฆษณาหรือการบันทึกเซสชัน คุณเปลี่ยนตัวเลือกนี้ได้ในการตั้งค่า อ่าน นโยบายความเป็นส่วนตัว.
Bull: Leqembi dominates the Alzheimer's market with seamless logistical rollout, accelerating revenue and EPS growth back to high single digits.
Leqembi Market Rejection: Severe administration bottlenecks and ARIA safety concerns permanently stunt Leqembi uptake.
Biogen is a mature biotechnology firm navigating a profound portfolio transition. Legacy multiple sclerosis products (Tecfidera, etc.) are facing severe generic competition, placing the burden of future growth on recent pipeline launches, particularly in Alzheimer's (Leqembi) and rare diseases. The company trades at a notable discount to pharmaceutical peers (12x forward P/E), reflecting these transitional risks and the uncertain trajectory of its neuroscience pipeline.
Biogen is a mature biotechnology firm navigating a profound portfolio transition. Legacy multiple sclerosis products (Tecfidera, etc.) are facing severe generic competition, placing the burden of future growth on recent pipeline launches, particularly in Alzheimer's (Leqembi) and rare diseases. The company trades at a notable discount to pharmaceutical peers (12x forward P/E), reflecting these transitional risks and the uncertain trajectory of its neuroscience pipeline.
Legacy MS franchise cash flows
Alzheimer's first-mover pipeline (Leqembi)
Alzheimer's therapeutic breakthrough scaling.
Buy rating driven by intrinsic cash flow models capturing legacy MS cash flows, overriding sentiment-driven pessimistic street internal valuation cross-checks ($217.03).
Biogen Inc. discovers, develops, manufactures, and delivers therapies in the United States, Europe, Germany, Asia, and internationally. The company provides TECFIDERA, VUMERITY, AVONEX, PLEGRIDY, and TYSABRI for multiple sclerosis (MS); SPINRAZA for spinal muscular atrophy; SKYCLARYS to treat Friedreich's Ataxia; QALSODY for treating amyotrophic lateral sclerosis; FUMADERM to treat plaque psoriasis; BENEPALI, an etanercept biosimilar referencing ENBREL; IMRALDI, an adalimumab biosimilar referencing HUMIRA; FLIXABI, an infliximab biosimilar referencing REMICADE. It offers LEQEMBI for the treatment of Alzheimer's disease; ZURZUVAE for the treatment of postpartum depression; RITUXAN to treat non-Hodgkin's lymphoma, chronic lymphocytic leukemia (CLL), rheumatoid arthritis, two forms of ANCA-associated vasculitis, and pemphigus vulgaris; RITUXAN HYCELA for non-Hodgkin's lymphoma and CLL; GAZYVA to treat CLL and follicular lymphoma; OCREVUS for relapsing MS and primary progressive MS; LUNSUMIO to treat relapsed or refractory follicular lymphoma; glofitamab for aRelapsed or refractory diffuse large B-cell lymphoma; and other anti-CD20 therapies. Biogen Inc. has collaboration and license agreements with Merz Therapeutics; Alkermes Pharma Ireland Limited; Denali Therapeutics Inc.; UCB; Eisai Co., Ltd.; Genentech, Inc.; Neurimmune SubOne AG; Ionis Pharmaceuticals, Inc.; Samsung Bioepis; and Sage Therapeutics, Inc., as well as collaborations with Stoke Therapeutics, Inc. for the development and commercialization of zorevunersen, a disease modifying medicine for the treatment of Dravet syndrome; Dayra Therapeutics, Inc. to develop oral macrocyclic peptides; Vanqua Bio, Inc. for developing Vanqua's preclinical oral C5aR1 antagonist compound; City Therapeutics, Inc. to develop select novel RNAi therapies; and ALTEOGEN Inc. to develop subcutaneous (SC) formulations of biologics utilizing ALT-B4. The company was founded in 1978 and is headquartered in Cambridge, Massachusetts.
Leqembi adoption is stunted by administration bottlenecks or safety concerns while the MS franchise erodes faster than modeled, forcing sustained margin compression and multiple degradation.
Leqembi adoption stalls due to safety concerns and logistical bottlenecks while legacy MS products collapse rapidly.
Severe administration bottlenecks and ARIA safety concerns permanently stunt Leqembi uptake.
Legacy MS products lose market share far faster than expected, crashing trailing cash flows before pipeline kicks in.
ห้าพัฒนาการที่อาจทำให้กรณีการลงทุนของเราอ่อนแอลง
Failure of new franchise growth to offset legacy declines leaves overall top-line expansion negative. Stunted commercial uptake impairs the multi-year revenue replacement cycle, depressing cash generation and triggering valuation multiple derating across therapeutic pipelines.
ปัจจุบัน:2.2% for the period ended 2025-12-31
แจ้งเตือนหาก< 0.0% year-over-year over any fiscal year
Legacy MS franchise cash flows
Alzheimer's first-mover pipeline (Leqembi)
Economic profit is supported when reported returns exceed the company cost-of-capital hurdle.
Each lens answers a different valuation question. Only included lenses set Fair value; floors and diagnostics provide context.
Unavailable
FCFF DCF remains positive at the base case: base FCFF $2.1B after capex $197.8M, with terminal value at 62.0% of enterprise value. No FCF cliff is projected unless capex/revenue or gross margin materially resets.
Leqembi dominates the Alzheimer's market with seamless logistical rollout, accelerating revenue and EPS growth back to high single digits.
Leqembi scales moderately, offsetting the decline of the legacy MS franchise, allowing baseline .
If Leqembi guidance is raised -> Buy. If MS erosion accelerates -> Hold/Sell.
If Leqembi guidance is raised -> Buy. If MS erosion accelerates -> Hold/Sell.
If Leqembi guidance is raised -> Buy. If MS erosion accelerates -> Hold/Sell.
If Leqembi guidance is raised -> Buy. If MS erosion accelerates -> Hold/Sell.
Warning level: < 0.0% year-over-year over any fiscal year. Failure of new franchise growth to offset legacy declines leaves overall top-line expansion negative. Stunted commercial uptake impairs the multi-year revenue replacement cycle, depressing cash generation and triggering valuation multiple derating across therapeutic pipelines.
Capital allocation should be evaluated against reinvestment needs, balance-sheet strength, and shareholder returns.
| รายได้ | 9,890,600,000 |
|---|---|
| ต้นทุนรายได้ | 2,404,200,000 |
| กำไรขั้นต้น | 7,486,400,000 |
| ค่าใช้จ่ายในการดำเนินงาน | 5,017,400,000 |
| กำไรจากการดำเนินงาน | 2,469,000,000 |
| รายการที่ไม่ใช่การดำเนินงานและภาษี | -1,176,100,000 |
| กำไรสุทธิ | 1,292,900,000 |
| สินทรัพย์รวม | 29,439,500,000 |
|---|---|
| เงินสด | 3,008,500,000 |
| สินทรัพย์หมุนเวียน | 8,974,100,000 |
| หนี้สินรวม | 11,182,700,000 |
| หนี้สินหมุนเวียน | 3,349,400,000 |
| ส่วนของผู้ถือหุ้น | 18,256,800,000 |
ข้อมูลการเงิน ณ จุดเวลาที่ใช้ในการวิเคราะห์วันที่ 2026-05-13
| ช่วงเวลา | รายได้ | EBITDA | กำไรสุทธิ | กระแสเงินสดจากการดำเนินงาน | กระแสเงินสดอิสระ | Capex | ค่าเสื่อมราคาและค่าตัดจำหน่าย | ค่าตอบแทนที่จ่ายเป็นหุ้น | การซื้อหุ้นคืน | เงินปันผลที่จ่าย | การออกหนี้สุทธิ | กระแสเงินสดจากการลงทุน | กระแสเงินสดจากการจัดหาเงิน | เงินสดต้นงวด | เงินสดปลายงวด | เงินสดและเงินลงทุน | หนี้สินรวม | อัตรากำไรจากการดำเนินงาน | ROIC | WACC | ส่วนต่าง ROIC−WACC |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021-12-31 | — | — | — | — | — | — | — | — | 1.8B | — | — | — | — | — | — | — | — | — | — | — | — |
| 2022-12-31 | 10.2B | 4.4B | 3B | 1.4B | 1.1B | 243.2M | 518.4M | 254.1M | 750M | — | -1B | — | — | — | — | 3.4B | 6.6B | 28.5% | — | 6.2% | — |
| 2023-12-31 | 9.8B | 2B | 1.2B | 1.5B | 1.2B | 311.4M | 494.8M | 264.2M | 0 | — | 187.3M | — | — | — | — | 1B | 7.3B | 18.8% | — | 5.9% | — |
| 2024-12-31 | 9.7B | 2.8B | 1.6B | 2.9B | 2.5B | 359.8M | 673.2M | 291.2M | 0 | — | -650M | — | — | — | — | 2.4B | 6.6B | 23.6% | — | 6.2% | — |
| 2025-12-31 | 9.9B | 2.6B | 1.3B | 2.2B | 2B | 235.4M | 779.9M | 290.8M | — | — | -16.9M | — | — | — | — | 3B | 6.6B | 25.0% | — | 6.7% | — |
BIIB trades at 12.0x forward earnings against a peer median of 14.3x; EV/EBITDA of 9.0x against a peer median of 14.1x; 6 peers.
Transition from high-margin legacy cash cow to heavy reinvestment in new product commercialization.
Alzheimer's therapeutic breakthrough scaling.
Generic substitution and patent cliff.
Transition from high-margin legacy cash cow to heavy reinvestment in new product commercialization.
Standard weight given binary pipeline risk vs solid cash floor.
Trim near $300 or exit if Leqembi rollout stalls.
Strong Buy. The $253.08 mid fair value highlights market mispricing of legacy cash flows versus pipeline execution risk.
Contrarian value play against peak street pessimism.
Buy. The $253.08 mid fair value highlights market mispricing of legacy cash flows versus pipeline execution risk.
Reassess the thesis against the named valuation, risk, and quarterly checkpoint evidence in this report.
Capture your own thesis, position size, and follow-up questions. Stays on this device, only you can see it.
Global structural drug pricing pressures disproportionately target Biogen's high-margin neurology portfolio.
Severe pricing pressures or higher product cost burdens compress profit spreads across the neurology portfolio. Substantial margin contraction impairs operating cash flows needed to support continuous clinical pipeline development and corporate debt service obligations.
ปัจจุบัน:75.7% for the period ended 2025-12-31
แจ้งเตือนหาก< 70.0% over any fiscal year
Elevated capital requirements or heavier operational expenditures diminish the conversion of sales into free cash flow. Higher structural reinvestment burdens restrict capital flexibility, limiting capacity for strategic business development and lowering overall return on invested capital.
ปัจจุบัน:Operating margin was 25.0% for the period ended 2025-12-31
แจ้งเตือนหาก> 2.0% of revenue over any fiscal year
Losing commercial leadership in the core growth franchise permanently truncates the expected multi-year revenue ramp. Diminished market share caps long-term cash flow generation and prevents the therapeutic franchise from compensating for continuing legacy portfolio attrition.
ปัจจุบัน:Leading early-mover market position as of the 2026-05-13 analysis date
แจ้งเตือนหากLoss of lead market share in Alzheimer's disease with product market share falling to < 50.0% over any fiscal year
Rapid erosion of high-margin multiple sclerosis revenues before replacement therapies mature diminishes profitability and return metrics. Crashing legacy cash flows tightens balance sheet constraints, threatening research funding and accelerating multiple degradation across the business.
ปัจจุบัน:5.8% as of the 2026-05-13 analysis date
แจ้งเตือนหาก< 4.0% over any trailing twelve-month period
| Monitor the threat against the report checkpoints. |
| Drug pricing pressures | medium | Monitor | Monitor the threat against the report checkpoints. |
Under the moderate discount rate, US$123 comes from forecast-period earnings and US$173 from the long-term value, totaling US$295.
Project EPS through the explicit advantage period, fade growth as competition catches up, and discount the full stream at cost of equity.
Apply a terminal P/E to the dated forward EPS path, then discount that future share value back to the analysis date.
Convert the revenue and margin path into after-tax free cash flow, discount the annual per-share amounts and terminal value at WACC, then adjust for signed net debt per current share.
Add depreciation to net income, subtract maintenance capex, divide by diluted shares, and apply a normalized valuation multiple.
Solve for the growth rate that makes the model value equal the report-date share price.
Warning level: < 70.0% over any fiscal year. Severe pricing pressures or higher product cost burdens compress profit spreads across the neurology portfolio. Substantial margin contraction impairs operating cash flows needed to support continuous clinical pipeline development and corporate debt service obligations.
Warning level: > 2.0% of revenue over any fiscal year. Elevated capital requirements or heavier operational expenditures diminish the conversion of sales into free cash flow. Higher structural reinvestment burdens restrict capital flexibility, limiting capacity for strategic business development and lowering overall return on invested capital.
Warning level: Loss of lead market share in Alzheimer's disease with product market share falling to < 50.0% over any fiscal year. Losing commercial leadership in the core growth franchise permanently truncates the expected multi-year revenue ramp. Diminished market share caps long-term cash flow generation and prevents the therapeutic franchise from compensating for continuing legacy portfolio attrition.
Warning level: < 4.0% over any trailing twelve-month period. Rapid erosion of high-margin multiple sclerosis revenues before replacement therapies mature diminishes profitability and return metrics. Crashing legacy cash flows tightens balance sheet constraints, threatening research funding and accelerating multiple degradation across the business.
| อัตรากำไร |
|---|
| BIIB | Biogen Inc. | $29.4B | 12.0x | 3.0x | 9.0x | — | — |
| LLY | Eli Lilly and Company | 22.4x | 12.2x | 25.4x | 107.5% | 49.4% | |
| JNJ | Johnson & Johnson | 17.6x | 5.6x | 16.7x | 26.4% | 27.4% | |
| ABBV | AbbVie Inc. | 12.8x | 5.8x | 14.1x | 62.2% | 32.2% | |
| MRK | Merck & Co. Inc. | 11.7x | 4.2x | 10.9x | 18.9% | 38.6% | |
| AMGN | Amgen Inc. | 14.3x | 4.9x | 13.4x | 101.3% | 33.8% |
