investorscraft@gmail.com

Intrinsic ValueRoche Holding AG (0QQ6.L)

Previous Close£356.00
Intrinsic Value
Upside potential
Previous Close
£356.00

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

Roche Holding AG is a global leader in pharmaceuticals and diagnostics, operating across oncology, immunology, neuroscience, and infectious diseases. The company generates revenue through a diversified portfolio of innovative therapies and diagnostic solutions, including in vitro tests for diseases like cancer, diabetes, and COVID-19. Roche’s strong R&D pipeline and strategic collaborations, such as its partnership with Synlogic for inflammatory bowel disease, reinforce its competitive edge. Its diagnostics segment complements its pharmaceutical business, providing integrated healthcare solutions. Roche maintains a dominant position in biologics and personalized medicine, supported by its robust brand recognition and extensive global distribution network. The company’s focus on high-margin specialty drugs and diagnostics ensures resilience against generic competition. With a presence in key markets like the US, Europe, and emerging economies, Roche is well-positioned to capitalize on long-term healthcare trends, including aging populations and precision medicine.

Revenue Profitability And Efficiency

Roche reported revenue of CHF 62.4 billion in its latest fiscal year, with net income of CHF 8.3 billion, reflecting a stable but competitive margin environment. The company’s operating cash flow of CHF 20.1 billion underscores strong operational efficiency, while capital expenditures of CHF 3.5 billion indicate continued investment in R&D and infrastructure. Roche’s ability to convert revenue into cash flow remains a key strength.

Earnings Power And Capital Efficiency

Diluted EPS stood at CHF 10.29, demonstrating Roche’s earnings resilience despite pricing pressures in pharmaceuticals. The company’s capital allocation prioritizes high-return R&D projects and strategic acquisitions, sustaining its innovation-driven growth model. Roche’s diagnostics segment also contributes to capital efficiency by leveraging shared technologies and distribution synergies with its pharma division.

Balance Sheet And Financial Health

Roche maintains a solid balance sheet with CHF 7.0 billion in cash and equivalents, offset by total debt of CHF 36.4 billion. The debt level is manageable given its strong cash flow generation and low beta of 0.17, reflecting investor confidence in its financial stability. The company’s liquidity position supports ongoing investments and shareholder returns.

Growth Trends And Dividend Policy

Roche’s growth is driven by its oncology and immunology franchises, alongside expansion in diagnostics. The company offers a reliable dividend policy, with a dividend per share of CHF 9.7, appealing to income-focused investors. While revenue growth faces headwinds from biosimilar competition, pipeline innovations and geographic expansion provide long-term upside.

Valuation And Market Expectations

With a market cap of CHF 213.9 billion, Roche trades at a premium reflective of its industry leadership and durable cash flows. Investors anticipate steady performance, supported by its diversified portfolio and high-barrier-to-entry businesses. Valuation multiples align with peers, balancing growth prospects and macroeconomic risks.

Strategic Advantages And Outlook

Roche’s strategic advantages include its deep R&D expertise, strong IP portfolio, and integrated diagnostics-pharma model. The outlook remains positive, with pipeline catalysts and demand for precision medicine offsetting near-term challenges. The company is well-equipped to navigate regulatory and competitive pressures while delivering sustainable shareholder value.

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