investorscraft@gmail.com

Intrinsic value of AbbVie Inc. (ABBV)

Previous Close$151.01
Intrinsic Value
Upside potential
Previous Close
$151.01
Use floor (the cash flow based valuation has rendered a result, which is lower than an estimated minimum value derived from the company’s balance sheet analysis)

VALUATION INPUT DATA

Revenue, mln $
Initial revenue growth rate (norm.), %
Variable cost ratio, %
Fixed operating expenses, mln $
Production assets / Revenue, %
Working capital / Revenue, %
Interest rate on debt, %
Initial discount rate, %
Shares outstanding, mln
Adjusted equity ratio
Adjusted assets / Revenue
Cash & ST Investments
Total debt
Market cap, m$
266,986

Based on fiscal year data as of 2021-12-31 and quarterly data as of 2022-03-31.

  1. Annual
  2. Quarterly YoY
  3. Quarterly QoQ

Annual revenue growth rates, % (past and forecasted)

NOTE: The bar chart shows historic and forecasted yearly revenue growth rates. Its purpose is to help you in determining what initial revenue rate you want to base your stock valuation on. Please make sure that you are confident in the value you select - for most stocks it is by far the most important parameter in valuation.

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2021(a)2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

INCOME STATEMENT

Revenue growth rate, %22.7NaN
Revenue, $56197NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m38273NaN
Operating income, $m17924NaN
EBITDA, $m26445NaN
Interest expense (income), $mNaN
Earnings before tax, $m12908NaN
Tax expense, $m1440NaN
Net income, $m11468NaN

BALANCE SHEET

Cash and short-term investments, $m9830NaN
Total assets, $m146529NaN
Adjusted assets (=assets-cash), $m136699NaN
Average production assets, $m118173NaN
Working capital, $m-7266NaN
Total debt, $m77575NaN
Total liabilities, $m131121NaN
Total equity, $m15408NaN
Debt-to-equity ratio5.035NaN
Adjusted equity ratio0.134NaN

CASH FLOW

Net income, $m11468NaN
Depreciation, amort., depletion, $m8521NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m22777NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-787NaN
Free cash flow, $m23564NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m-7266
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount