Vertex Pharmaceuticals Incorporated

Vertex Pharmaceuticals Incorporated

VRTXยทNASDAQ

$428.41

-2.3%
HealthcareBiotechnology

Vertex Pharmaceuticals Incorporated, a biotechnology company, engages in developing and commercializing therapies for treating cystic fibrosis. The company markets SYMDEKO/SYMKEVI, ORKAMBI, and KALYDECO to treat patients with cystic fibrosis who have specific mutations in their cystic fibrosis transmembrane conductance regulator gene; and TRIKAFTA for the treatment of patients with CF 6 years of age or older who have at least one F508del mutation. Its pipeline includes VX-864 for the treatment of AAT deficiency, which is in Phase 2 clinical trial; VX-147 for the treatment of APOL1-mediated focal segmental glomerulosclerosis, or FSGS, and other serious kidney diseases which is in Phase 2 clinical trial; VX- 880, treatment for Type 1 Diabetes which is in Phase 1/2 clinical trial; VX-548, a NaV1.8 inhibitor for treatments of acute, neuropathic, musculoskeletal pain which is in Phase 2 clinical trial; and CTX001 for the treatment severe SCD and TDT which is in Phase 3 clinical trial. The company sells its products primarily to specialty pharmacy and specialty distributors in the United States, as well as specialty distributors and retail chains, and hospitals and clinics internationally. It has collaborations with Affinia Therapeutics, Inc.; Arbor Biotechnologies, Inc.; CRISPR Therapeutics AG.; Kymera Therapeutics, Inc.; Mammoth Biosciences, Inc.; Moderna, Inc.; Obsidian Therapeutics, Inc.; and Skyhawk Therapeutics, Inc.; as well as Ribometrix, Inc.; Genomics plc; Merck KGaA; Darmstadt, Germany, and X-Chem, Inc. Vertex Pharmaceuticals Incorporated was founded in 1989 and is headquartered in Boston, Massachusetts.

At a Glance

Live Snapshot
Market Cap$108.73B
EPS15.4600
P/E Ratio27.71
Earnings Date08/03/2026
Vertex Pharmaceuticals Incorporated

Vertex Pharmaceuticals Incorporated Fair Value Envelope

VRTX ยท NASDAQ

Our analysis suggests that VRTX has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $428.41, this represents a potential HIDDEN relative to our calculated worth for Vertex Pharmaceuticals Incorporated.

Intrinsic Value
Current Price: $428.41

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value$32,221.7B
+ Cash & Equivalents$5.1B
Firm Value$32,226.8B
- Debt$3.9B
Equity Value$32,222.9B
/ Shares Outstanding256,622,810B
DCF Value$125.6K
UNDERVALUED BY 29210%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
$7.3B
$14.5B
$29.1B
$58.1B
$116.2B
$232.4B
$464.8B
$929.6B
$1,859.3B
$3,718.6B
Maintenance CapEx
-$175.0M
-$350.1M
-$700.2M
-$1.4B
-$2.8B
-$5.6B
-$11.2B
-$22.4B
-$44.8B
-$89.6B
Owner Earnings
$7.1B
$14.2B
$28.4B
$56.7B
$113.4B
$226.8B
$453.6B
$907.2B
$1,814.5B
$3,628.9B
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$6.6B
$12.2B
$22.5B
$41.7B
$77.2B
$142.9B
$264.7B
$490.1B
$907.7B
$1,680.9B
Terminal Value represents 88.7% of Enterprise Value