SweetValueLab
Write for us

Vertex Pharmaceuticals Incorporated — Intrinsic Value & Fair Price

VRTX
NASDAQHealthcareBiotechnologyCIK 0000875320vrtx.comAbout VRTX
Last close · Oct 16, 2026499.74−9.01 (−1.77%)
Market cap$126.7B
Model value · DCF · Perpetuity growth · 5y
492.88
Vertex Pharmaceuticals closed at $499.74 — overvalued by 1% vs model.
292.82the model's range1,016.96

DCF · Perpetuity growth · 5y leads for profitable growth — positive operating income and three years of positive free cash flow. From a five-year discounted cash flow.

Other models
44.81 – 952.53
Wall St. target
608.00 18% below
Above model, 1y
17 of 21 days

Price and model value

Embed this card

VRTX's close against its model value, as a 420×168 card for your own page. It updates nightly with this site and links back here.

Free to embed; keep the attribution link.
Loading chart…
What the marks mean
Daily close

Research on VRTX

No posts on VRTX yet.
Studied VRTX from its filings? Guest posts are reviewed before they go live.Write about VRTX →

How it is valued

Valued asProfitable Growth
Moderate growth (~10% recent)High profitability (33% net margin)Highly cyclical earnings
What growth the price implies: the reverse DCF

Key figures

FY2025
P/E
32.6×
EV / EBITDA
25.2×
FCF yield
2.5%
Dividend yield, TTM
0.00%
Beta
0.32
Cost of capital (WACC)
7.34%
Full financials

Analyst actions

third-party, quoted
10-08RBC Capital · target576.00
09-28UBS · target615.00
09-23Jefferies · target640.00
03-18Maxim Group · “Buy” from “Hold”upgrade
Ratings, targets and estimates

Comparable companies

by business, not by industry label
1 more company lists VRTX as a comparable

The weekly

One email a week across every stock we cover: 13F filings, insider trades, earnings and new research. It covers the whole market, not just VRTX. No account.

About Vertex Pharmaceuticals

Vertex Pharmaceuticals Incorporated is a leading biotechnology firm primarily focused on the discovery, advancement, and marketing of innovative treatments, particularly for cystic fibrosis (CF). The company offers a range of approved medications for CF patients, including SYMDEKO/SYMKEVI, ORKAMBI, and KALYDECO, which target specific mutations within the cystic fibrosis transmembrane conductance regulator gene. Additionally, they provide TRIKAFTA for individuals with CF aged six years and older who possess at least one F508del mutation. Beyond its established CF therapies, Vertex maintains a robust and diverse clinical pipeline. This includes VX-864, currently in Phase 2 for alpha-1 antitrypsin (AAT) deficiency; VX-147, also in Phase 2, addressing APOL1-mediated focal segmental glomerulosclerosis (FSGS) and other serious kidney conditions; VX-880, a potential treatment for Type 1 Diabetes undergoing Phase 1/2 trials; VX-548, a NaV1.8 inhibitor in Phase 2 for various forms of acute, neuropathic, and musculoskeletal pain; and CTX001, which is in Phase 3 development for severe sickle cell disease (SCD) and transfusion-dependent beta-thalassemia (TDT). The company distributes its pharmaceutical products through specialty pharmacies and distributors across the United States, while international sales are facilitated via a network of specialty distributors, retail chains, hospitals, and clinics. Vertex also engages in numerous strategic collaborations with partners such as Affinia Therapeutics, Arbor Biotechnologies, CRISPR Therapeutics, Kymera Therapeutics, Mammoth Biosciences, Moderna, Obsidian Therapeutics, Skyhawk Therapeutics, Ribometrix, Genomics plc, Merck KGaA, and X-Chem. Established in 1989, Vertex Pharmaceuticals is headquartered in Boston, Massachusetts.

CEO
Reshma Kewalramani
Headquarters
Boston, MA
Employees
6,400
IPO
1991-07-24
Full company profile

Model estimates for research reference only, not investment advice. Every model rests on assumptions that may not match what happens; the formulas are in how we value a stock.