investorscraft@gmail.com

Intrinsic Value of AstraZeneca PLC (AZN)

Previous Close$74.42
Intrinsic Value
Upside potential
Previous Close
$74.42

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

AstraZeneca PLC is a global biopharmaceutical company specializing in the discovery, development, and commercialization of prescription drugs across oncology, cardiovascular, renal, metabolic, respiratory, and immunology therapeutic areas. The company operates in a highly competitive and regulated industry, leveraging its strong R&D capabilities to drive innovation and maintain a robust pipeline. AstraZeneca's revenue model is primarily driven by product sales, with a significant portion derived from blockbuster drugs such as Tagrisso, Farxiga, and Imfinzi. The firm has strategically expanded its market presence through acquisitions and partnerships, including the landmark acquisition of Alexion Pharmaceuticals, enhancing its rare disease portfolio. AstraZeneca holds a leading position in several high-growth therapeutic segments, supported by its global commercial infrastructure and focus on emerging markets. Its diversified product portfolio and commitment to scientific advancement position it as a key player in the pharmaceutical sector.

Revenue Profitability And Efficiency

AstraZeneca reported revenue of $54.1 billion for FY 2024, reflecting steady growth driven by strong demand for its key therapeutic products. Net income stood at $7.0 billion, with diluted EPS of $1.13, indicating improved profitability. Operating cash flow was robust at $11.9 billion, supported by efficient working capital management. Capital expenditures totaled $1.9 billion, reflecting ongoing investments in R&D and manufacturing capabilities.

Earnings Power And Capital Efficiency

The company demonstrates solid earnings power, with a focus on high-margin specialty pharmaceuticals. AstraZeneca's capital efficiency is evident in its ability to generate substantial operating cash flow relative to its capital expenditures. The firm's R&D investments, accounting for a significant portion of its spending, are aimed at sustaining long-term growth through innovation and pipeline expansion.

Balance Sheet And Financial Health

AstraZeneca's balance sheet shows $5.5 billion in cash and equivalents, providing liquidity for operations and strategic initiatives. Total debt stands at $30.1 billion, reflecting the company's leveraged position following recent acquisitions. The firm maintains a manageable debt profile, supported by its strong cash flow generation and access to capital markets.

Growth Trends And Dividend Policy

AstraZeneca has consistently delivered revenue growth, driven by its diversified product portfolio and expansion into emerging markets. The company pays a dividend of $0.75 per share, underscoring its commitment to returning capital to shareholders. Future growth is expected to be fueled by pipeline advancements and strategic acquisitions.

Valuation And Market Expectations

The market values AstraZeneca based on its growth prospects, pipeline potential, and ability to sustain profitability. Investors anticipate continued revenue expansion, particularly from its oncology and rare disease segments, as well as margin improvements from operational efficiencies.

Strategic Advantages And Outlook

AstraZeneca's strategic advantages include its strong R&D pipeline, global commercial footprint, and focus on high-growth therapeutic areas. The company is well-positioned to capitalize on increasing demand for innovative treatments, supported by its recent acquisitions and partnerships. The outlook remains positive, with expectations for sustained growth and shareholder value creation.

Sources

Company filings, investor presentations

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