investorscraft@gmail.com

Intrinsic ValueAbbVie Inc. (4AB.DE)

Previous Close186.40
Intrinsic Value
Upside potential
Previous Close
186.40

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 innovative therapies across immunology, oncology, neuroscience, and eye care. Its revenue model is anchored by blockbuster drugs like HUMIRA, SKYRIZI, and RINVOQ, which dominate the autoimmune disease market, alongside a diversified portfolio including IMBRUVICA for oncology and Botox for therapeutic applications. The company operates in the highly competitive drug manufacturing sector, leveraging its strong R&D pipeline and strategic acquisitions to sustain growth. AbbVie holds a leading position in immunology, with SKYRIZI and RINVOQ poised to offset HUMIRA's biosimilar competition. Its recent expansion into neuroscience and aesthetics further diversifies revenue streams. The company’s market position is reinforced by deep clinical expertise, global commercialization capabilities, and long-term partnerships, such as its collaboration with Dragonfly Therapeutics. AbbVie’s focus on high-margin specialty drugs and biologics ensures robust profitability, though it faces pricing pressures and regulatory risks inherent to the industry.

Revenue Profitability And Efficiency

AbbVie reported EUR 56.3 billion in revenue for FY 2024, with net income of EUR 4.3 billion, reflecting a diluted EPS of EUR 2.39. Operating cash flow stood at EUR 18.8 billion, underscoring strong cash generation despite significant capital expenditures of EUR 974 million. The company’s profitability is supported by high-margin biologic drugs, though net income reflects ongoing R&D and commercialization costs.

Earnings Power And Capital Efficiency

AbbVie’s earnings power is driven by its dominant immunology portfolio and expanding oncology pipeline. The company’s capital efficiency is evident in its ability to generate substantial operating cash flow relative to debt levels, though its total debt of EUR 67.1 billion indicates leveraged growth strategies. ROIC remains healthy, supported by disciplined R&D allocation and lifecycle management of key assets.

Balance Sheet And Financial Health

AbbVie maintains a solid balance sheet with EUR 5.5 billion in cash and equivalents, though its total debt of EUR 67.1 billion reflects aggressive acquisition financing. The company’s leverage is manageable given its stable cash flows, but investors should monitor debt servicing capacity amid interest rate volatility and pipeline reinvestment needs.

Growth Trends And Dividend Policy

AbbVie’s growth is transitioning from HUMIRA to newer immunology and oncology drugs, with SKYRIZI and RINVOQ showing strong uptake. The company offers a robust dividend policy, with a dividend per share of EUR 6.05, appealing to income-focused investors. Future growth hinges on pipeline execution and biosimilar competition management.

Valuation And Market Expectations

With a market cap of EUR 284.7 billion and a beta of 0.55, AbbVie is valued as a stable, low-volatility healthcare giant. Investors likely price in steady growth from its immunology franchise and pipeline diversification, though biosimilar risks and patent cliffs remain key valuation considerations.

Strategic Advantages And Outlook

AbbVie’s strategic advantages include its deep immunology expertise, diversified portfolio, and global scale. The outlook remains positive, with pipeline innovations and strategic acquisitions offsetting HUMIRA’s decline. Long-term success depends on R&D productivity and navigating regulatory and pricing pressures in key markets.

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