investorscraft@gmail.com

Intrinsic ValueMerck & Co., Inc. (0QAH.L)

Previous Close£110.13
Intrinsic Value
Upside potential
Previous Close
£110.13

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

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.

Revenue Profitability And Efficiency

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.

Earnings Power And Capital Efficiency

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.

Balance Sheet And Financial Health

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.

Growth Trends And Dividend Policy

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.

Valuation And Market Expectations

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.

Strategic Advantages And Outlook

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.

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