AMGEN INC

AMGN· FY2025 10-K· Analyzed 1 mo ago
PASS
Growth Rates — CAGR from SEC 10-K XBRL filings
Revenue
5.4%
FY2015–2025
Net Income
1.1%
FY2015–2025
Free Cash Flow
-1.2%
FY2015–2025
EPS (Diluted)
4.6%
FY2015–2025
Latest Metrics — FY2025 · SEC XBRL
Return on Equity
89.1%
NI ÷ Equity
Return on Assets
8.5%
NI ÷ Assets
Net Profit Margin
21.0%
NI ÷ Revenue
Debt / Equity
6.31x
LT Debt ÷ Equity
Intrinsic Value Estimate — DCF (10% discount · 3% terminal · FCF growth capped 15%)
Total Business Value
$119.2B
Per Share (approx.)
$221.21
25% Margin of Safety
$165.90
Conservative entry
50% Margin of Safety
$110.60
Buffett's ideal entry
Growth Rate Used
3.0%
Latest FCF
$8.1B

Berkshire requires a 25–50% discount to intrinsic value before buying.

Buffett Quality Checklist
ROE >15% consistently (≥7 of last 10 years)
Free cash flow positive (≥8 of last 10 years)
Conservative leverage — Debt/Equity below 1
Revenue growing at CAGR >5%
EPS growing at CAGR >5%
10-Year Financial History — SEC EDGAR 10-K Filings
YearRevenueNet IncomeFCFOwner EarningsROENet MarginLT DebtCash
2016$23.0B$7.7B$9.6B$9.1B25.8%33.6%$34.6B$3.2B
2017$22.8B$2.0B$10.5B$3.3B7.8%8.7%$35.3B$3.8B
2018$23.7B$8.4B$10.6B$9.6B67.2%35.3%$33.9B$6.9B
2019$23.4B$7.8B$8.5B$9.4B81.1%33.6%$29.9B$6.0B
2020$25.4B$7.3B$9.9B$10.3B77.2%28.6%$33.0B$6.3B
2021$26.0B$5.9B$8.4B$8.4B88.0%22.7%$33.3B$8.0B
2022$26.3B$6.6B$8.8B$9.0B179.0%24.9%$38.9B$7.6B
2023$28.2B$6.7B$7.4B$9.7B107.8%23.8%$64.6B$10.9B
2024$33.4B$4.1B$10.4B$8.6B69.6%12.2%$60.1B$12.0B
2025$36.8B$7.7B$8.1B$11.0B89.1%21.0%$54.6B$9.1B
Warren & Charlie
Buffett / Munger — quality, moat & valuation

AMGEN INC (AMGN) — Investment Memo

🐂 The Bull Case (Warren's voice)

  • The "Biologic" Moat: Unlike simple pills, biologics are incredibly complex to manufacture. This creates a de facto barrier to entry that extends beyond the patent expiration; "biosimilars" are harder to launch than "generics."
  • Pricing Power: Amgen sells necessity, not luxury. When a medicine is the only way to prevent systemic failure or death, the payer (insurance/government) has zero leverage on price.
  • Cash Machine (Potential): If management stops the "elephantitus" and pivots from buying growth to harvesting cash, the operational scale is immense.
  • Attractive Entry: To be a Berkshire business, we need the debt-load to be a footnote, not the headline. This becomes attractive only when the market prices in a permanent stagnation of the pipeline, allowing us to buy the current cash flows at a steep discount.

🐻 The Bear Case (Charlie inverts)

“Show me where I’ll die and I won’t go there.”

  • The IRA Guillotine: The Inflation Reduction Act allows Medicare to negotiate prices on top-selling drugs. The "government-granted monopoly" is being revoked in real-time. The pricing power we rely on is a political variable, not a business constant.
  • The Debt-Spiral Trap: They are using debt ($64.6B) to buy revenue to replace expiring patents. This is a treadmill of desperation. If the cost of capital rises or the acquired assets (like Horizon) underperform, the interest payments will cannibalize the remaining FCF.
  • R&D Decay: Revenue is up, but FCF is down (-1.2% CAGR). This is the hallmark of a business that has lost its internal engine and is now just an expensive aggregator of other people's science.
  • Most Likely Failure: A combination of IRA price caps and a "patent cliff" hitting simultaneously over the next 3–5 years, leaving them with massive debt and shrinking margins.

💰 Valuation & Margin of Safety

The DCF is based on a generous 3% terminal growth, but the FCF trend is actually negative. We must be more conservative.

  • Intrinsic value estimate: $221.21 per share
  • 25% margin of safety entry: $165.91 (conservative)
  • 50% margin of safety entry: $110.61 (Buffett's ideal)
  • Current Status: Expensive. Trading significantly above intrinsic value while the underlying quality of earnings is deteriorating.

Verdict: PASS

The business is a melting ice cube masked by a mountain of debt. We are asked to pay a premium for a "moat" that the US government is currently filling in. There is no margin of safety here, only a hope that the next acquisition saves the day.

Other Analyst Views· Lynch · Damodaran
Research Notes· Money Model · Moat · Financials · Management

Data sourced from SEC EDGAR XBRL filings (10-K only). For educational purposes — not investment advice.