MeritValue

AMGEN INC

AMGNdata completeness 100%19 fiscal years on file
i. The business — what you’d actually own
FigureFY 2021FY 2022FY 2023FY 2024FY 2025
Revenue$26B1$26.3B2$28.2B3$33.4B3$36.8B3
Net income$5.89B4$6.55B5$6.72B6$4.09B6$7.71B6
Operating cash flow$9.26B7$9.72B8$8.47B9$11.5B9$9.96B9
Capital expenditure$880M10$936M11$1.11B12$1.1B12$1.86B12
Free cash flow (derived)$8.38B7$8.79B8$7.36B9$10.4B9$8.1B9
Total debt$66.6B13$77.9B14$129.2B15$120.2B16$109.2B16
Cash & equivalents$7.99B17$7.63B18$10.9B19$12B20$9.13B20
Diluted shares573.0M541.0M538.0M541.0M542.0M

Superscripts are receipts. Each links to the SEC filing the number came from (full list at the bottom).

ii. Your slice — ownership made literal
If you owned
shares
You’d own
0.0000018%
of the whole company
Your share of last year’s profit
$142.27
Your share of its debt
$2,014.91
Your share of free cash flow
$149.45
iii. What it’s worth — engine v0.1.0
DCF · Growth Exit 10Y
$17.45
assumptions (10)
  • riskFreeRate4.5%
  • equityRiskPremium5.0%
  • beta100.0%
  • equityWeight85.0%
  • costOfDebtSpread1.5%
  • taxRate21.0%
  • terminalGrowth2.5%
  • projectionYears10
  • fcfGrowth0.0%
  • fcfBase$8.1B
DCF · Growth Exit 5Y
$34.08
assumptions (10)
  • riskFreeRate4.5%
  • equityRiskPremium5.0%
  • beta100.0%
  • equityWeight85.0%
  • costOfDebtSpread1.5%
  • taxRate21.0%
  • terminalGrowth2.5%
  • projectionYears5
  • fcfGrowth0.0%
  • fcfBase$8.1B
Earnings Power Value
$127.38
assumptions (8)
  • riskFreeRate4.5%
  • equityRiskPremium5.0%
  • beta100.0%
  • equityWeight85.0%
  • costOfDebtSpread1.5%
  • taxRate21.0%
  • normalizedEarnings$6.55B
  • growthAssumed0.0%
Graham Number
$71.52
assumptions (1)
  • grahamMultiplier2250.0%

Different models answer different questions — which to trust when →

iv. The price question — last, on purpose
What does today’s price assume?
Type a price. The ledger answers.
Or set your own belief
FCF growth, next 5 years0.0%
Discount rate (WACC)8.78%
Terminal growth2.5%
At your growth, a share is worth $34.08

Default growth 0.0%= this company’s own filed history (median-to-median FCF CAGR, clamped 0–20%). Your adjustments are recorded anonymously. They become the “what do owners actually believe” dataset.

Sources — the receipts
  1. 10-K · period ending 2021-12-31 · accession 0000318154-24-000011 (RevenueFromContractWithCustomerExcludingAssessedTax)
  2. 10-K · period ending 2022-12-31 · accession 0000318154-25-000010 (RevenueFromContractWithCustomerExcludingAssessedTax)
  3. 10-K · period ending 2023-12-31 · accession 0000318154-26-000010 (RevenueFromContractWithCustomerExcludingAssessedTax)
  4. 10-K · period ending 2021-12-31 · accession 0000318154-24-000011 (NetIncomeLoss)
  5. 10-K · period ending 2022-12-31 · accession 0000318154-25-000010 (NetIncomeLoss)
  6. 10-K · period ending 2023-12-31 · accession 0000318154-26-000010 (NetIncomeLoss)
  7. 10-K · period ending 2021-12-31 · accession 0000318154-24-000011 (NetCashProvidedByUsedInOperatingActivities)
  8. 10-K · period ending 2022-12-31 · accession 0000318154-25-000010 (NetCashProvidedByUsedInOperatingActivities)
  9. 10-K · period ending 2023-12-31 · accession 0000318154-26-000010 (NetCashProvidedByUsedInOperatingActivities)
  10. 10-K · period ending 2021-12-31 · accession 0000318154-24-000011 (PaymentsToAcquirePropertyPlantAndEquipment)
  11. 10-K · period ending 2022-12-31 · accession 0000318154-25-000010 (PaymentsToAcquirePropertyPlantAndEquipment)
  12. 10-K · period ending 2023-12-31 · accession 0000318154-26-000010 (PaymentsToAcquirePropertyPlantAndEquipment)
  13. 10-K · period ending 2021-12-31 · accession 0000318154-23-000017 (LongTermDebtNoncurrent)
  14. 10-K · period ending 2022-12-31 · accession 0000318154-24-000011 (LongTermDebtNoncurrent)
  15. 10-K · period ending 2023-12-31 · accession 0000318154-25-000010 (LongTermDebtNoncurrent)
  16. 10-K · period ending 2024-12-31 · accession 0000318154-26-000010 (LongTermDebtNoncurrent)
  17. 10-K · period ending 2021-12-31 · accession 0000318154-23-000017 (CashAndCashEquivalentsAtCarryingValue)
  18. 10-K · period ending 2022-12-31 · accession 0000318154-24-000011 (CashAndCashEquivalentsAtCarryingValue)
  19. 10-K · period ending 2023-12-31 · accession 0000318154-25-000010 (CashAndCashEquivalentsAtCarryingValue)
  20. 10-K · period ending 2024-12-31 · accession 0000318154-26-000010 (CashAndCashEquivalentsAtCarryingValue)