Previous Close | $192.45 |
Intrinsic Value | $18.43 |
Upside potential | -90% |
Data is not available at this time.
AbbVie Inc. is a global biopharmaceutical company specializing in innovative therapies across immunology, oncology, neuroscience, and aesthetics. Its revenue model relies on patented pharmaceuticals, with blockbuster drugs like Humira (immunology) and Skyrizi driving significant sales. The company operates in a highly competitive sector, where R&D investment and pipeline diversification are critical. AbbVie maintains a strong market position through strategic acquisitions, such as Allergan, expanding its portfolio in medical aesthetics and neuroscience. Its focus on high-margin specialty drugs and biologics differentiates it from generic competitors, though biosimilar pressures persist. The firm’s global footprint and deep commercialization capabilities reinforce its leadership in targeted therapeutic areas, balancing near-term revenue with long-term pipeline growth.
AbbVie reported $56.3 billion in revenue for FY 2024, with net income of $4.3 billion, reflecting margin pressures from biosimilar competition and R&D costs. Diluted EPS stood at $2.39, impacted by restructuring and acquisition-related expenses. Operating cash flow remained robust at $18.8 billion, supporting reinvestment and shareholder returns. Capital expenditures were modest at $974 million, indicating capital-light operations relative to cash generation.
The company’s earnings power is underpinned by high-margin biologic drugs, though Humira’s exclusivity loss has moderated growth. AbbVie’s capital efficiency is evident in its ability to generate substantial cash flow despite debt leverage. Strategic acquisitions have expanded earnings diversification, with newer assets like Rinvoq and Skyrizi offsetting legacy declines. ROIC metrics are closely watched as pipeline progress and cost synergies unfold.
AbbVie’s balance sheet shows $5.5 billion in cash against $67.1 billion in total debt, reflecting leveraged positions post-Allergan acquisition. Debt maturities are manageable given strong cash flow, but interest coverage remains a focus. The firm’s investment-grade credit rating supports refinancing flexibility, though deleveraging is a stated priority to maintain financial resilience.
Growth is transitioning to newer immunology and oncology drugs, with mid-single-digit revenue CAGR projected post-Humira. AbbVie’s dividend policy is a cornerstone, with a $6.23 annual payout per share and a history of consistent increases. Share repurchases supplement returns, though reinvestment in R&D and M&A takes precedence for long-term growth.
The market prices AbbVie at a premium to peers, reflecting its diversified pipeline and cash flow stability. Earnings multiples account for near-term Humira headwinds but anticipate growth from recent launches. Investor sentiment hinges on pipeline execution and biosimilar competition management.
AbbVie’s strategic advantages include deep therapeutic expertise, a global commercial platform, and a balanced pipeline. Near-term challenges include patent cliffs, but long-term outlook is supported by R&D productivity and disciplined capital allocation. The company aims to sustain industry-leading margins while advancing next-generation therapies.
10-K filings, company investor presentations
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |