investorscraft@gmail.com

Intrinsic ValueWalgreens Boots Alliance, Inc. (0LSZ.L)

Previous Close£11.95
Intrinsic Value
Upside potential
Previous Close
£11.95

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

Walgreens Boots Alliance operates as a global pharmacy-led health and beauty retailer, serving customers through its extensive network of retail stores and digital platforms. The company operates in two primary segments: the United States, where it runs nearly 9,000 drugstores under the Walgreens and Duane Reade brands, and International, with over 4,000 Boots-branded stores across Europe and Latin America. Its revenue model combines prescription drug sales with a broad assortment of health, wellness, and beauty products, supplemented by specialty pharmacy services and optical practices. The company holds a strong position in the pharmacy retail sector, leveraging its scale, trusted brands, and integrated omnichannel strategy to serve both individual consumers and healthcare providers. Despite competitive pressures from e-commerce and discount retailers, Walgreens maintains a defensible market position due to its essential healthcare services, localized store presence, and strategic partnerships with payers and providers. The company’s international operations, particularly in the UK and Germany, add geographic diversification but also expose it to regulatory and macroeconomic risks in those markets.

Revenue Profitability And Efficiency

Walgreens reported revenue of $147.7 billion for the fiscal year, reflecting its scale as a leading pharmacy retailer. However, the company posted a net loss of $8.6 billion, driven by significant impairments and restructuring costs. Operating cash flow stood at $1.0 billion, though capital expenditures of $1.4 billion indicate ongoing investments in store modernization and digital capabilities. The diluted EPS of -$10.01 underscores near-term profitability challenges.

Earnings Power And Capital Efficiency

The company’s earnings power is currently constrained by margin pressures in its retail segments and high operating costs. Capital efficiency remains a focus, with investments aimed at optimizing its store footprint and expanding higher-margin healthcare services. The negative net income highlights the need for improved cost management and revenue diversification to restore sustainable profitability.

Balance Sheet And Financial Health

Walgreens holds $1.3 billion in cash and equivalents, against total debt of $32.9 billion, indicating a leveraged balance sheet. The debt load may limit financial flexibility, particularly given the company’s recent losses. However, its strong cash-generating retail operations provide a baseline for debt servicing, assuming profitability improves.

Growth Trends And Dividend Policy

Growth trends are mixed, with the company navigating a challenging retail environment while pivoting toward healthcare services. The dividend of $0.50 per share suggests a commitment to shareholder returns, though sustainability depends on earnings recovery. Store optimization and digital expansion are key priorities to drive future growth.

Valuation And Market Expectations

With a market cap of $9.6 billion, the company trades at a discount to historical multiples, reflecting investor skepticism about its turnaround prospects. The low beta of 0.739 indicates relative stability, but the market awaits clearer signs of operational improvement and debt reduction.

Strategic Advantages And Outlook

Walgreens benefits from its entrenched pharmacy network, trusted brands, and strategic healthcare partnerships. The outlook hinges on successful cost containment, retail transformation, and expansion into higher-growth healthcare services. Execution risks remain, but the company’s scale and omnichannel capabilities provide a foundation for long-term recovery.

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