Skip to content

Amgen Inc (AMGN) — WACC Analysis

WACC Breakdown

Amgen Inc (AMGN) has a weighted average cost of capital (WACC) of 6.6%. The cost of equity is 7.4%, derived from a beta of 0.43 and a risk-free rate of 4.7%. The after-tax cost of debt is 3.7%. The capital structure is 80.6% equity and 19.4% debt.

Interpretation

A WACC of 6.6% suggests that the market views Amgen Inc as relatively low-risk, with a lower cost of financing.

Investors can compare AMGN's WACC of 6.6% against industry peers to gauge its relative financing costs. A beta of 0.43 reflects the stock's volatility relative to the broader market.

DeepViews
VALUATION

AMGN WACC: 6.65% for Amgen Inc

Current inputs imply a 7.36% cost of equity and a 4.66% pre-tax cost of debt. Use this discount rate as a starting point for DCF validation.

[01]Current Market Data
Loading market data...
[02]
WACC Calculation Process
1
Market Data Loaded
2
Company Data Fetched
3
Beta Calculated (5Y)
4
Inputs Auto-Populated
5
WACC Calculated
[03]
Step 2: Enter Ticker Symbol
Quick search:
Step 4: Review Auto-Populated WACC Inputs

Values are automatically populated from real data. You can adjust them manually if needed.

4.30%
1.000
4.23%
5.00%
21.00%
70.00%
Debt: 30.00%Equity: 70.00%

Please enter a valid company ticker to calculate WACC

Amgen Inc Common Stock (AMGN) WACC Results
Weighted Average Cost of Capital
6.65%
Cost of Equity
7.36%
Risk-Free Rate4.74%
Beta0.43
Market Risk Premium4.23%
Cost of Debt
3.68%
Pre-Tax Cost of Debt4.66%
Tax Rate21.00%
Tax Shield0.98%
Capital Structure
Equity: 80.56%($237.52B)
Debt: 19.44%($57.30B)
Equity Component
5.93%
80.56% × 7.36%
Debt Component
0.71%
19.44% × 3.68%

Amgen Inc (AMGN) WACC in context

Amgen Inc (AMGN) currently screens with an estimated WACC of 6.65%. That blends a 7.36% cost of equity, a 4.66% pre-tax cost of debt, and a 80.56% equity weight into the discount rate you would typically use in a DCF model.

screens as a relatively low discount rate, which usually supports higher DCF values.

What AMGN WACC implies

A 6.65% discount rate screens as a relatively low discount rate, which usually supports higher DCF values.

How this page calculates AMGN

This page combines CAPM-based cost of equity with SEC-derived debt and capital structure inputs. The current beta is 0.43 and equity accounts for 80.56% of capital.

What to do next

Validate business quality on the company page, then carry the same discount-rate assumptions into the DCF page to test fair value sensitivity.

Disclaimer: This is not financial advice. Data sourced from SEC EDGAR and Polygon.io. Past performance does not guarantee future results. Always conduct your own research before making investment decisions.