investorscraft@gmail.com

Intrinsic Value of CVS Health Corporation (CVS)

Previous Close$78.48
Intrinsic Value
Upside potential
Previous Close
$78.48

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022-12-31 and quarterly data as of 2023-06-30.

  1. Annual
  2. Quarterly YoY
  3. Quarterly QoQ

Annual revenue growth rates, % (past and forecasted)

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year(a)2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

INCOME STATEMENT

Revenue growth rate, %10.4NaN
Revenue, $322467NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m314721NaN
Operating income, $m7746NaN
EBITDA, $m11993NaN
Interest expense (income), $mNaN
Earnings before tax, $m5612NaN
Tax expense, $m1463NaN
Net income, $m4149NaN

BALANCE SHEET

Cash and short-term investments, $m15723NaN
Total assets, $m228275NaN
Adjusted assets (=assets-cash), $m212552NaN
Average production assets, $m118410NaN
Working capital, $m-4054NaN
Total debt, $m52254NaN
Total liabilities, $m156960NaN
Total equity, $m71315NaN
Debt-to-equity ratio0.733NaN
Adjusted equity ratio0.270NaN

CASH FLOW

Net income, $m4149NaN
Depreciation, amort., depletion, $m4247NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m16177NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-2727NaN
Free cash flow, $m18904NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m-4054
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount