Financhill
Sell
37

REGN Quote, Financials, Valuation and Earnings

Last price:
$666.68
Seasonality move :
3.9%
Day range:
$657.00 - $686.98
52-week range:
$642.00 - $1,211.20
Dividend yield:
0.13%
P/E ratio:
17.42x
P/S ratio:
5.40x
P/B ratio:
2.48x
Volume:
1.3M
Avg. volume:
974.6K
1-year change:
-30.46%
Market cap:
$72.9B
Revenue:
$14.2B
EPS (TTM):
$38.28
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $8.5B $16.1B $12.2B $13.1B $14.2B
Revenue Growth (YoY) 29.58% 89.14% -24.26% 7.76% 8.27%
 
Cost of Revenues $1.1B $2.4B $1.6B $1.8B $2B
Gross Profit $7.4B $13.6B $10.6B $11.3B $12.2B
Gross Profit Margin 86.82% 84.83% 87.18% 86.16% 86.13%
 
R&D Expenses $2.7B $2.9B $3.6B $4.4B $5.1B
Selling, General & Admin $1.3B $1.8B $2.1B $2.6B $3B
Other Inc / (Exp) $290.7M $342.5M -$235.9M -$456.8M $32M
Operating Expenses $3.8B $4.6B $5.6B $7.1B $8.1B
Operating Income $3.6B $9B $5B $4.2B $4.1B
 
Net Interest Expenses $56.9M $11.5M -- -- --
EBT. Incl. Unusual Items $3.8B $9.3B $4.9B $4.2B $4.8B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $297.2M $1.3B $520.4M $245.7M $367.3M
Net Income to Company $3.5B $8.1B $4.3B $4B $4.4B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $3.5B $8.1B $4.3B $4B $4.4B
 
Basic EPS (Cont. Ops) $32.65 $76.40 $40.51 $37.05 $40.90
Diluted EPS (Cont. Ops) $30.52 $71.97 $38.22 $34.77 $38.34
Weighted Average Basic Share $107.6M $105.7M $107.1M $106.7M $107.9M
Weighted Average Diluted Share $115.1M $112.2M $113.5M $113.7M $115.1M
 
EBITDA $4.1B $9.7B $5.3B $4.7B $5.3B
EBIT $3.9B $9.4B $4.9B $4.3B $4.8B
 
Revenue (Reported) $8.5B $16.1B $12.2B $13.1B $14.2B
Operating Income (Reported) $3.6B $9B $5B $4.2B $4.1B
Operating Income (Adjusted) $3.9B $9.4B $4.9B $4.3B $4.8B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $2.4B $5B $3.4B $3.4B $3.8B
Revenue Growth (YoY) 30.02% 104.37% -31.05% 0.58% 10.33%
 
Cost of Revenues $353.1M $982.6M $540.6M $517M $565.4M
Gross Profit $2.1B $4B $2.9B $2.9B $3.2B
Gross Profit Margin 85.43% 80.16% 84.17% 84.95% 85.08%
 
R&D Expenses $744.5M $737.6M $1B $1.2B $1.4B
Selling, General & Admin $303.5M $559.6M $660.5M $737.7M $792.2M
Other Inc / (Exp) $72.4M -$216M $94.8M $14.3M -$218.5M
Operating Expenses $902.8M $1.3B $1.7B $1.9B $2.2B
Operating Income $1.2B $2.7B $1.2B $1B $1B
 
Net Interest Expenses $14.8M -- -- -- --
EBT. Incl. Unusual Items $1.2B $2.5B $1.3B $1.1B $958.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $75.4M $274.4M $127.6M -$12M $40.4M
Net Income to Company $1.1B $2.2B $1.2B $1.2B $917.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $1.1B $2.2B $1.2B $1.2B $917.7M
 
Basic EPS (Cont. Ops) $10.90 $20.99 $11.19 $10.88 $8.53
Diluted EPS (Cont. Ops) $10.24 $19.69 $10.50 $10.19 $8.06
Weighted Average Basic Share $105.5M $106.3M $106.8M $106.4M $107.6M
Weighted Average Diluted Share $112.1M $113.4M $114.1M $113.7M $113.6M
 
EBITDA $1.3B $2.6B $1.4B $1.3B $1.1B
EBIT $1.2B $2.5B $1.3B $1.2B $968.6M
 
Revenue (Reported) $2.4B $5B $3.4B $3.4B $3.8B
Operating Income (Reported) $1.2B $2.7B $1.2B $1B $1B
Operating Income (Adjusted) $1.2B $2.5B $1.3B $1.2B $968.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $8.5B $16.1B $12.2B $13.1B $14.2B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.1B $2.4B $1.6B $1.8B $2B
Gross Profit $7.4B $13.6B $10.6B $11.3B $12.2B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $2.7B $2.9B $3.6B $4.4B $5.1B
Selling, General & Admin $1.3B $1.8B $2.1B $2.6B $3B
Other Inc / (Exp) $290.7M $342.5M -$235.9M -$456.8M $32M
Operating Expenses $3.8B $4.6B $5.6B $7.1B $8.1B
Operating Income $3.6B $9B $5B $4.2B $4.1B
 
Net Interest Expenses $56.9M $11.5M -- -- --
EBT. Incl. Unusual Items $3.8B $9.3B $4.9B $4.2B $4.8B
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $297.2M $1.3B $520.4M $245.7M $367.3M
Net Income to Company $3.5B $8.1B $4.3B $4B $4.4B
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $3.5B $8.1B $4.3B $4B $4.4B
 
Basic EPS (Cont. Ops) $32.76 $76.45 $40.52 $37.05 $40.88
Diluted EPS (Cont. Ops) $30.67 $72.08 $38.24 $34.75 $38.28
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $4.1B $9.7B $5.3B $4.7B $5.3B
EBIT $3.9B $9.4B $4.9B $4.3B $4.8B
 
Revenue (Reported) $8.5B $16.1B $12.2B $13.1B $14.2B
Operating Income (Reported) $3.6B $9B $5B $4.2B $4.1B
Operating Income (Adjusted) $3.9B $9.4B $4.9B $4.3B $4.8B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $16.1B $12.2B $13.1B $14.2B --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.4B $1.6B $1.8B $2B --
Gross Profit $13.6B $10.6B $11.3B $12.2B --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $2.9B $3.6B $4.4B $5.1B --
Selling, General & Admin $1.8B $2.1B $2.6B $3B --
Other Inc / (Exp) $342.5M -$235.9M -$456.8M $32M --
Operating Expenses $4.6B $5.6B $7.1B $8.1B --
Operating Income $9B $5B $4.2B $4.1B --
 
Net Interest Expenses $43.2M -- -- -- --
EBT. Incl. Unusual Items $9.3B $4.9B $4.2B $4.8B --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.3B $520.4M $245.7M $367.3M --
Net Income to Company $8.1B $4.3B $4B $4.4B --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $8.1B $4.3B $4B $4.4B --
 
Basic EPS (Cont. Ops) $76.45 $40.52 $37.05 $40.88 --
Diluted EPS (Cont. Ops) $72.08 $38.24 $34.75 $38.28 --
Weighted Average Basic Share $422.9M $428.4M $426.8M $431.6M --
Weighted Average Diluted Share $448.6M $454M $455M $460.3M --
 
EBITDA $9.7B $5.3B $4.7B $5.3B --
EBIT $9.4B $4.9B $4.3B $4.8B --
 
Revenue (Reported) $16.1B $12.2B $13.1B $14.2B --
Operating Income (Reported) $9B $5B $4.2B $4.1B --
Operating Income (Adjusted) $9.4B $4.9B $4.3B $4.8B --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $2.2B $2.9B $3.1B $2.7B $2.5B
Short Term Investments $1.4B $2.8B $4.6B $8.1B $6.5B
Accounts Receivable, Net $4.1B $6B $5.3B $5.7B $6.2B
Inventory $1.9B $2B $2.4B $2.6B $3.1B
Prepaid Expenses -- -- -- -- --
Other Current Assets $160.8M $332.4M $411.2M $386.6M $349.2M
Total Current Assets $9.8B $14B $15.9B $19.5B $18.7B
 
Property Plant And Equipment $3.2B $3.5B $3.8B $4.1B $4.6B
Long-Term Investments $3.1B $6.8B $6.6B $5.4B $8.9B
Goodwill -- -- -- -- --
Other Intangibles -- -- $915.5M $1B $1.1B
Other Long-Term Assets $168.1M $216.1M $336.4M $444.1M $1.1B
Total Assets $17.2B $25.4B $29.2B $33.1B $37.8B
 
Accounts Payable $475.5M $564M $589.2M $606.6M $789.5M
Accrued Expenses $1.6B $1.6B $2.1B $2.3B $2.3B
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- $719.7M -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $2.7B $3.9B $3.1B $3.4B $3.9B
 
Long-Term Debt $2B $2B $2B $2B $2B
Capital Leases -- -- -- -- --
Total Liabilities $6.1B $6.7B $6.6B $7.1B $8.4B
 
Common Stock $100K $100K $100K $100K $100K
Other Common Equity Adj $29.3M -$26.2M -$238.8M -$80.9M -$7.9M
Common Equity $11B $18.8B $22.7B $26B $29.4B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $11B $18.8B $22.7B $26B $29.4B
 
Total Liabilities and Equity $17.2B $25.4B $29.2B $33.1B $37.8B
Cash and Short Terms $3.6B $5.7B $7.7B $10.8B $9B
Total Debt $2B $2B $2B $2B $2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $2.2B $2.9B $3.1B $2.7B $2.5B
Short Term Investments $1.4B $2.8B $4.6B $8.1B $6.5B
Accounts Receivable, Net $4.1B $6B $5.3B $5.7B $6.2B
Inventory $1.9B $2B $2.4B $2.6B $3.1B
Prepaid Expenses -- -- -- -- --
Other Current Assets $160.8M $332.4M $411.2M $386.6M $349.2M
Total Current Assets $9.8B $14B $15.9B $19.5B $18.7B
 
Property Plant And Equipment $3.2B $3.5B $3.8B $4.1B $4.6B
Long-Term Investments $3.1B $6.8B $6.6B $5.4B $8.9B
Goodwill -- -- -- -- --
Other Intangibles -- -- $915.5M $1B $1.1B
Other Long-Term Assets $168.1M $216.1M $336.4M $444.1M $1.1B
Total Assets $17.2B $25.4B $29.2B $33.1B $37.8B
 
Accounts Payable $475.5M $564M $589.2M $606.6M $789.5M
Accrued Expenses $1.6B $1.6B $2.1B $2.3B $2.3B
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- $719.7M -- -- --
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $2.7B $3.9B $3.1B $3.4B $3.9B
 
Long-Term Debt $2B $2B $2B $2B $2B
Capital Leases -- -- -- -- --
Total Liabilities $6.1B $6.7B $6.6B $7.1B $8.4B
 
Common Stock $100K $100K $100K $100K $100K
Other Common Equity Adj $29.3M -$26.2M -$238.8M -$80.9M -$7.9M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $11B $18.8B $22.7B $26B $29.4B
 
Total Liabilities and Equity $17.2B $25.4B $29.2B $33.1B $37.8B
Cash and Short Terms $3.6B $5.7B $7.7B $10.8B $9B
Total Debt $2B $2B $2B $2B $2B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $3.5B $8.1B $4.3B $4B $4.4B
Depreciation & Amoritzation $235.9M $286.2M $341.4M $421M $482.9M
Stock-Based Compensation $432M $601.7M $725M $885M $982.8M
Change in Accounts Receivable -$1.4B -$1.9B $707.8M -$338.8M -$554M
Change in Inventories -$529.4M -$494.3M -$696.5M -$271.7M -$619.7M
Cash From Operations $2.6B $7.1B $5B $4.6B $4.4B
 
Capital Expenditures $614.6M $551.9M $1.6B $926.4M $881.6M
Cash Acquisitions -- -- -$230.3M -$54.9M -$16.5M
Cash From Investing -$70.6M -$5.4B -$3.8B -$3.2B -$2.5B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $3.5B -- -- -- --
Long-Term Debt Repaid -$1.5B -- -- -- --
Repurchase of Common Stock -$6.5B -$2.7B -$2.5B -$2.9B -$3.6B
Other Financing Activities -- -- -- -- -$33.4M
Cash From Financing -$2B -$1B -$1B -$1.8B -$2.2B
 
Beginning Cash (CF) $1.6B $2.2B $2.9B $3.1B $2.7B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $577M $690.8M $221.3M -$381.2M -$248.1M
Ending Cash (CF) $2.2B $2.9B $3.1B $2.7B $2.5B
 
Levered Free Cash Flow $2B $6.5B $3.4B $3.7B $3.5B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $1.1B $2.2B $1.2B $1.2B $917.7M
Depreciation & Amoritzation $61.7M $74.5M $100.1M $113M $126.4M
Stock-Based Compensation $121.5M $188.4M $232M $240.4M $304.4M
Change in Accounts Receivable -$80.8M -$584.5M $219.6M -$82.7M -$117.8M
Change in Inventories -$127M -$163.7M -$144.3M -$47.3M -$117.7M
Cash From Operations $1.2B $2.4B $1.7B $1.1B $1.3B
 
Capital Expenditures $161.4M $154.9M $252.2M $313.5M $267M
Cash Acquisitions -- -- -- -$3.8M -$11.5M
Cash From Investing -$305M -$2B -$1.9B -$66.2M $350.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$409.4M -$1.4B -$620.2M -$747.1M -$1.2B
Other Financing Activities -- -- -- -- --
Cash From Financing -$305.3M -$906.6M -$247.6M -$446.1M -$1.1B
 
Beginning Cash (CF) $1.6B $3.4B $3.5B $2.2B $2B
Foreign Exchange Rate Adjustment -- -- -- $200K -$700K
Additions / Reductions $620.7M -$546.8M -$385.4M $577.4M $477.9M
Ending Cash (CF) $2.2B $2.9B $3.1B $2.7B $2.5B
 
Levered Free Cash Flow $1.1B $2.2B $1.5B $776.2M $995.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $3.5B $8.1B $4.3B $4B $4.4B
Depreciation & Amoritzation $235.9M $286.2M $341.4M $421M $482.9M
Stock-Based Compensation $432M $601.7M $725M $885M $982.8M
Change in Accounts Receivable -$1.4B -$1.9B $707.8M -$338.8M -$554M
Change in Inventories -$529.4M -$494.3M -$696.5M -$271.7M -$619.7M
Cash From Operations $2.6B $7.1B $5B $4.6B $4.4B
 
Capital Expenditures $614.6M $551.9M $1.6B $926.4M $881.6M
Cash Acquisitions -- -- -$230.3M -$54.9M -$16.5M
Cash From Investing -$70.6M -$5.4B -$3.8B -$3.2B -$2.5B
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$6.5B -$2.7B -$2.5B -$2.9B -$3.6B
Other Financing Activities -- -- -- -- --
Cash From Financing -$2B -$1B -$1B -$1.8B -$2.2B
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $577M $690.8M $221.3M -$381.2M -$248.1M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $2B $6.5B $3.4B $3.7B $3.5B
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $8.1B $4.3B $4B $4.4B --
Depreciation & Amoritzation $286.2M $341.4M $421M $482.9M --
Stock-Based Compensation $601.7M $725M $885M $982.8M --
Change in Accounts Receivable -$1.9B $707.8M -$338.8M -$554M --
Change in Inventories -$494.3M -$696.5M -$271.7M -$619.7M --
Cash From Operations $7.1B $5B $4.6B $4.4B --
 
Capital Expenditures $551.9M $1.6B $926.4M $881.6M --
Cash Acquisitions -- -$230.3M -$54.9M -$16.5M --
Cash From Investing -$5.4B -$3.8B -$3.2B -$2.5B --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -$2.7B -$2.5B -$2.9B -$3.6B --
Other Financing Activities -- -- -- -$33.4M --
Cash From Financing -$1B -$1B -$1.8B -$2.2B --
 
Beginning Cash (CF) $9.2B $13.2B $11.2B $9.3B --
Foreign Exchange Rate Adjustment -- -- -$400K -$700K --
Additions / Reductions $690.8M $221.3M -$381.2M -$248.1M --
Ending Cash (CF) $9.9B $13.4B $10.8B $9B --
 
Levered Free Cash Flow $6.5B $3.4B $3.7B $3.5B --

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Qualcomm Stock: 5G Leader at a Bargain Price?
Qualcomm Stock: 5G Leader at a Bargain Price?

Chip giant QUALCOMM Incorporated (NASDAQ:QCOM) was the ultimate chip company…

What Is Buffett Buying and Selling Now?
What Is Buffett Buying and Selling Now?

In Q4 of last year, Warren Buffett made a few…

3 Safest Stocks to Buy Now
3 Safest Stocks to Buy Now

With the S&P 500 now in correction and stocks selling…

Stock Ideas

Buy
52
Is AAPL Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 35x

Buy
56
Is NVDA Stock a Buy?

Market Cap: $3T
P/E Ratio: 41x

Buy
51
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Alerts

Buy
59
GRRR alert for Mar 15

Gorilla Technology Group [GRRR] is up 29.72% over the past day.

Sell
49
SMTC alert for Mar 15

Semtech [SMTC] is up 21.28% over the past day.

Buy
62
PLPC alert for Mar 15

Preformed Line Products [PLPC] is up 17.38% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock