Data is not available at this time.
Merck & Co., Inc. is a global healthcare leader with a diversified portfolio spanning pharmaceuticals and animal health. The company’s Pharmaceutical segment focuses on high-growth therapeutic areas, including oncology, immunology, and vaccines, supported by strategic collaborations with industry peers like AstraZeneca and Gilead Sciences. Its Animal Health division provides veterinary pharmaceuticals, vaccines, and digital solutions, catering to livestock and companion animal markets. Merck’s strong R&D pipeline and established commercial presence position it as a key player in both human and animal healthcare, with a competitive edge in biologics and innovative therapies. The company’s global distribution network and partnerships enhance its market penetration, particularly in oncology and infectious diseases, where it holds leading brands such as Keytruda. Merck’s dual-segment approach mitigates sector-specific risks while capitalizing on long-term demographic trends like aging populations and rising pet ownership.
Merck reported revenue of $64.2 billion in the latest fiscal year, with net income of $17.1 billion, reflecting a robust margin of approximately 26.7%. The company generated $21.5 billion in operating cash flow, underscoring efficient operations. Capital expenditures of $3.4 billion indicate disciplined reinvestment in R&D and manufacturing capabilities, aligning with its innovation-driven strategy.
Diluted EPS stood at $6.74, demonstrating Merck’s ability to translate top-line growth into shareholder returns. The company’s collaborations and licensing agreements amplify its earnings potential, particularly in oncology and virology. Its capital efficiency is evident in the balance between R&D spending and high-margin product commercialization.
Merck maintains a solid financial position with $13.2 billion in cash and equivalents, though total debt of $37.1 billion reflects strategic leverage for growth initiatives. The company’s liquidity and cash flow generation capacity support its debt obligations while funding dividends and share repurchases.
Merck’s growth is driven by its blockbuster drug Keytruda and expanding animal health portfolio. The company offers a dividend yield of approximately 3.16%, appealing to income-focused investors. Its consistent payout history and moderate payout ratio suggest a sustainable dividend policy alongside reinvestment in pipeline development.
With a market capitalization of $187.8 billion and a beta of 0.44, Merck is viewed as a stable investment in the healthcare sector. The valuation reflects expectations for sustained growth in oncology and vaccines, tempered by pipeline risks and patent expirations.
Merck’s strategic advantages include its leading position in immuno-oncology, a diversified product portfolio, and strong R&D pipeline. The outlook remains positive, supported by demographic trends and unmet medical needs, though competitive pressures and regulatory hurdles warrant monitoring.
Company filings, Bloomberg
show cash flow forecast
| Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
| Revenue growth rate, % | NaN | |||||||||||||||||||||||||
| Revenue, $ | NaN | |||||||||||||||||||||||||
| Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
| Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
| Total operating expenses, $m | NaN | |||||||||||||||||||||||||
| Operating income, $m | NaN | |||||||||||||||||||||||||
| EBITDA, $m | NaN | |||||||||||||||||||||||||
| Interest expense (income), $m | NaN | |||||||||||||||||||||||||
| Earnings before tax, $m | NaN | |||||||||||||||||||||||||
| Tax expense, $m | NaN | |||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
| Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
| Total assets, $m | NaN | |||||||||||||||||||||||||
| Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
| Average production assets, $m | NaN | |||||||||||||||||||||||||
| Working capital, $m | NaN | |||||||||||||||||||||||||
| Total debt, $m | NaN | |||||||||||||||||||||||||
| Total liabilities, $m | NaN | |||||||||||||||||||||||||
| Total equity, $m | NaN | |||||||||||||||||||||||||
| Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
| Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
| Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
| Funds from operations, $m | NaN | |||||||||||||||||||||||||
| Change in working capital, $m | NaN | |||||||||||||||||||||||||
| Cash from operations, $m | NaN | |||||||||||||||||||||||||
| Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
| New CAPEX, $m | NaN | |||||||||||||||||||||||||
| Total CAPEX, $m | NaN | |||||||||||||||||||||||||
| Free cash flow, $m | NaN | |||||||||||||||||||||||||
| Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
| Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
| Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
| Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
| Discount rate, % | NaN | |||||||||||||||||||||||||
| PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
| Current shareholders' claim on cash, % | NaN |