investorscraft@gmail.com

Intrinsic ValueAbbVie Inc. (0QCV.L)

Previous Close£220.50
Intrinsic Value
Upside potential
Previous Close
£220.50

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

AbbVie Inc. is a global biopharmaceutical company specializing in the discovery, development, and commercialization of innovative therapies across immunology, oncology, neuroscience, and eye care. The company's revenue model is anchored by blockbuster drugs such as HUMIRA, SKYRIZI, and RINVOQ, which dominate the autoimmune disease market, alongside a diversified portfolio including IMBRUVICA for oncology and Botox for therapeutic applications. AbbVie operates in the highly competitive drug manufacturing sector, leveraging its strong R&D capabilities and strategic collaborations, such as its partnership with Dragonfly Therapeutics, to maintain a robust pipeline. Its market position is reinforced by a combination of patent-protected biologics and a growing portfolio of newer immunology assets designed to offset HUMIRA's biosimilar competition. The company's global footprint and focus on high-margin specialty pharmaceuticals underscore its leadership in niche therapeutic areas.

Revenue Profitability And Efficiency

AbbVie reported revenue of $54.3 billion in FY 2023, with net income of $4.8 billion, reflecting a diluted EPS of $2.72. Operating cash flow stood at $22.8 billion, supported by strong sales of key products, while capital expenditures were modest at $777 million. The company's profitability metrics indicate efficient cost management, though net income was impacted by factors such as R&D investments and competitive pressures.

Earnings Power And Capital Efficiency

AbbVie demonstrates robust earnings power, driven by high-margin biologic drugs and a disciplined approach to capital allocation. The company's operating cash flow of $22.8 billion highlights its ability to generate substantial free cash flow, which supports both debt reduction and shareholder returns. Capital efficiency is evident in its strategic R&D spend and targeted acquisitions to bolster its pipeline.

Balance Sheet And Financial Health

AbbVie's balance sheet shows $12.8 billion in cash and equivalents against total debt of $60.4 billion, reflecting a leveraged but manageable position. The company's strong cash flow generation provides flexibility to service debt and fund growth initiatives. Financial health is supported by its diversified revenue streams and ability to navigate patent expirations through pipeline innovation.

Growth Trends And Dividend Policy

AbbVie's growth is underpinned by its newer immunology drugs, SKYRIZI and RINVOQ, which are offsetting HUMIRA's decline. The company maintains a shareholder-friendly dividend policy, with a dividend per share of $6.38 in FY 2023. Future growth will depend on successful pipeline execution and biosimilar competition management.

Valuation And Market Expectations

With a market capitalization of $221 billion and a beta of 0.55, AbbVie is valued as a stable, low-volatility player in the healthcare sector. Investors likely anticipate steady growth from its immunology franchise and pipeline advancements, balanced against risks from patent cliffs and regulatory hurdles.

Strategic Advantages And Outlook

AbbVie's strategic advantages include its deep expertise in biologics, a diversified product portfolio, and strong global commercialization capabilities. The outlook remains positive, with growth expected from newer therapies and strategic acquisitions, though biosimilar competition and pipeline execution risks 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