investorscraft@gmail.com

Intrinsic ValueElanco Animal Health Inc (5EA.DE)

Previous Close20.38
Intrinsic Value
Upside potential
Previous Close
20.38

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

Elanco Animal Health Inc. operates in the pharmaceutical sector, specializing in animal health solutions for both companion and food animals. The company’s revenue model is driven by a diversified portfolio across four key categories: Companion Animal Disease Prevention, Companion Animal Therapeutics, Food Animal Future Protein & Health, and Food Animal Ruminants & Swine. Its product offerings include parasiticides, pain management therapies, vaccines, and nutritional enzymes, catering to a broad spectrum of veterinary needs. Elanco holds a competitive position in the global animal health market, leveraging its innovation pipeline and established brand recognition. The company serves a critical role in supporting livestock productivity and pet wellness, aligning with long-term trends in protein demand and pet humanization. Its strategic focus on R&D and targeted acquisitions strengthens its market presence, though it faces competition from larger players like Zoetis and Merck Animal Health.

Revenue Profitability And Efficiency

Elanco reported revenue of €4.44 billion for the fiscal year ending December 2024, with net income of €338 million, reflecting a diluted EPS of €0.68. Operating cash flow stood at €541 million, while capital expenditures were €147 million, indicating disciplined investment in growth initiatives. The company’s profitability metrics suggest moderate efficiency, though further cost optimization could enhance margins.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by its diversified product portfolio and recurring revenue streams from essential animal health products. However, its capital efficiency is tempered by a high total debt of €4.44 billion, which may constrain financial flexibility. Free cash flow generation remains a key focus, with operating cash flow covering interest obligations but requiring careful debt management.

Balance Sheet And Financial Health

Elanco’s balance sheet shows €468 million in cash and equivalents against €4.44 billion in total debt, indicating a leveraged position. The absence of dividends suggests a prioritization of debt reduction and reinvestment. While liquidity appears adequate, the high debt load necessitates prudent financial stewardship to maintain creditworthiness.

Growth Trends And Dividend Policy

Growth is likely driven by innovation in companion animal therapeutics and expansion in emerging markets. The company does not currently pay dividends, redirecting cash flow toward R&D and debt servicing. Long-term trends in pet ownership and sustainable protein production present tailwinds, though execution risks remain.

Valuation And Market Expectations

Market expectations for Elanco hinge on its ability to balance growth investments with debt reduction. The lack of a dividend may deter income-focused investors, but the stock could appeal to those betting on sector tailwinds and operational improvements. Valuation metrics should be assessed against peers in the animal health space.

Strategic Advantages And Outlook

Elanco’s strategic advantages include its broad product portfolio and focus on high-growth segments like pet therapeutics. The outlook depends on successful debt management and R&D productivity. Macro trends in animal health are favorable, but competitive pressures and regulatory risks require vigilant execution.

Sources

Company filings, market data

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