investorscraft@gmail.com

Intrinsic ValueCVS Health Corporation (0HRS.L)

Previous Close£73.89
Intrinsic Value
Upside potential
Previous Close
£73.89

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

CVS Health Corporation operates as a diversified healthcare services provider in the U.S., structured across three key segments: Health Care Benefits, Pharmacy Services, and Retail/LTC. The company’s Health Care Benefits segment offers a broad range of insurance products, serving employer groups, individuals, and government-sponsored plans. Its Pharmacy Services segment delivers comprehensive PBM solutions, including formulary management and specialty pharmacy services, catering to employers, insurers, and health plans. The Retail/LTC segment combines a vast network of nearly 9,900 retail locations with MinuteClinic walk-in services, reinforcing its integrated care model. CVS Health holds a dominant position in the U.S. healthcare market, leveraging its scale, vertical integration, and omnichannel capabilities to drive efficiency and customer retention. The company’s strategic focus on value-based care and digital health initiatives further strengthens its competitive edge in an evolving industry landscape. With its extensive retail footprint and diversified revenue streams, CVS Health is well-positioned to capitalize on long-term demographic trends, including aging populations and rising healthcare consumption.

Revenue Profitability And Efficiency

CVS Health reported revenue of $372.8 billion in the latest fiscal year, reflecting its scale as a leading healthcare services provider. Net income stood at $4.6 billion, with diluted EPS of $3.66, indicating moderate profitability amid industry margin pressures. Operating cash flow was robust at $9.1 billion, though capital expenditures of $2.8 billion highlight ongoing investments in infrastructure and digital transformation.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by its diversified revenue streams, with PBM and retail pharmacy operations contributing significantly. However, high debt levels and interest expenses may weigh on capital efficiency. Operating cash flow coverage remains adequate, but leverage metrics warrant monitoring given the $82.9 billion total debt burden.

Balance Sheet And Financial Health

CVS Health’s balance sheet shows $8.6 billion in cash and equivalents against $82.9 billion in total debt, reflecting a leveraged position. While the company generates strong operating cash flows, its debt-to-equity ratio suggests limited financial flexibility. Ongoing deleveraging efforts will be critical to maintaining investment-grade credit ratings.

Growth Trends And Dividend Policy

CVS Health has demonstrated steady revenue growth, driven by acquisitions and organic expansion in healthcare services. The company pays a dividend of $2.66 per share, offering a yield that aligns with sector peers. Future growth may hinge on margin improvement in PBM operations and successful integration of recent strategic investments.

Valuation And Market Expectations

With a market capitalization of $76.6 billion, CVS Health trades at a moderate valuation multiple relative to earnings, reflecting investor caution around regulatory risks and margin pressures. The stock’s beta of 0.6 suggests lower volatility compared to the broader market, aligning with its defensive healthcare positioning.

Strategic Advantages And Outlook

CVS Health benefits from its integrated care model, scale, and brand recognition, which provide a competitive moat. Strategic priorities include cost optimization, digital health expansion, and value-based care initiatives. While near-term headwinds persist, the company’s long-term outlook remains favorable due to demographic tailwinds and its entrenched market position.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

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