Free Cash Flow to The Firm (FCFF)
Based on: 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31), 10-K (reporting date: 2017-12-31).
1, 2 See details »
Item | Description | The company |
---|---|---|
FCFF | Free cash flow to the firm is the cash flow available to the Biogen Inc. suppliers of capital after all operating expenses have been paid and necessary investments in working and fixed capital have been made. | Biogen Inc. FCFF decreased from 2019 to 2020 and from 2020 to 2021. |
Interest Paid, Net of Tax
Based on: 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31), 10-K (reporting date: 2017-12-31).
2 2021 Calculation
Cash paid during the year for interest, tax = Cash paid during the year for interest × EITR
= 280,800 × 3.00% = 8,424
3 2021 Calculation
Capitalized interest costs related to construction in progress, tax = Capitalized interest costs related to construction in progress × EITR
= 36,300 × 3.00% = 1,089
Enterprise Value to FCFF Ratio, Current
Selected Financial Data (US$ in thousands) | |
Enterprise value (EV) | 42,927,124) |
Free cash flow to the firm (FCFF) | 3,670,587) |
Valuation Ratio | |
EV/FCFF | 11.69 |
Benchmarks | |
EV/FCFF, Competitors1 | |
AbbVie Inc. | 14.30 |
Amgen Inc. | 22.15 |
Bristol-Myers Squibb Co. | 10.51 |
Danaher Corp. | 33.21 |
Eli Lilly & Co. | 661.15 |
Gilead Sciences Inc. | 15.72 |
Johnson & Johnson | 18.87 |
Merck & Co. Inc. | 29.32 |
Moderna Inc. | — |
Pfizer Inc. | 30.11 |
Regeneron Pharmaceuticals Inc. | 18.65 |
Thermo Fisher Scientific Inc. | 26.75 |
EV/FCFF, Sector | |
Pharmaceuticals, Biotechnology & Life Sciences | 17.26 |
EV/FCFF, Industry | |
Health Care | 18.14 |
Based on: 10-K (reporting date: 2021-12-31).
1 Click competitor name to see calculations.
If the company EV/FCFF is lower then the EV/FCFF of benchmark then company is relatively undervalued.
Otherwise, if the company EV/FCFF is higher then the EV/FCFF of benchmark then company is relatively overvalued.
Enterprise Value to FCFF Ratio, Historical
Dec 31, 2021 | Dec 31, 2020 | Dec 31, 2019 | Dec 31, 2018 | Dec 31, 2017 | ||
---|---|---|---|---|---|---|
Selected Financial Data (US$ in thousands) | ||||||
Enterprise value (EV)1 | 35,890,898) | 44,904,281) | 60,176,147) | 67,941,735) | 75,435,189) | |
Free cash flow to the firm (FCFF)2 | 3,670,587) | 4,024,334) | 6,671,081) | 5,645,619) | 2,942,500) | |
Valuation Ratio | ||||||
EV/FCFF3 | 9.78 | 11.16 | 9.02 | 12.03 | 25.64 | |
Benchmarks | ||||||
EV/FCFF, Competitors4 | ||||||
AbbVie Inc. | 13.18 | 13.95 | 11.60 | — | — | |
Amgen Inc. | 15.82 | 14.51 | 16.05 | — | — | |
Bristol-Myers Squibb Co. | 10.52 | 11.63 | 23.39 | — | — | |
Danaher Corp. | 28.25 | 30.66 | 37.11 | — | — | |
Eli Lilly & Co. | 38.37 | 39.01 | 36.26 | — | — | |
Gilead Sciences Inc. | 8.42 | 13.60 | 9.78 | — | — | |
Johnson & Johnson | 21.25 | 20.75 | 19.31 | — | — | |
Merck & Co. Inc. | 23.27 | 34.12 | 20.46 | — | — | |
Moderna Inc. | 3.86 | 29.20 | — | — | — | |
Pfizer Inc. | 8.40 | 21.74 | 19.44 | — | — | |
Regeneron Pharmaceuticals Inc. | 9.81 | 25.74 | 19.54 | — | — | |
Thermo Fisher Scientific Inc. | 33.14 | 26.14 | 28.88 | — | — | |
EV/FCFF, Sector | ||||||
Pharmaceuticals, Biotechnology & Life Sciences | 15.03 | 20.02 | 19.33 | — | — | |
EV/FCFF, Industry | ||||||
Health Care | 16.41 | 17.93 | 18.26 | — | — |
Based on: 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31), 10-K (reporting date: 2017-12-31).
3 2021 Calculation
EV/FCFF = EV ÷ FCFF
= 35,890,898 ÷ 3,670,587 = 9.78
4 Click competitor name to see calculations.
Valuation ratio | Description | The company |
---|---|---|
EV/FCFF | Enterprise value to free cash flow to the firm is whole company valuation indicator. | Biogen Inc. EV/FCFF ratio increased from 2019 to 2020 but then slightly decreased from 2020 to 2021 not reaching 2019 level. |