investorscraft@gmail.com

Intrinsic ValueAstraZeneca PLC (AZN.L)

Previous Close£13,600.00
Intrinsic Value
Upside potential
Previous Close
£13,600.00

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

AstraZeneca PLC is a global biopharmaceutical leader specializing in the discovery, development, and commercialization of prescription medicines across oncology, cardiovascular, renal, and metabolic diseases, respiratory and immunology, rare diseases, and other therapeutic areas. The company operates through a diversified revenue model, combining blockbuster drugs like Tagrisso and Farxiga with strategic collaborations and pipeline innovation. Its strong R&D focus and global commercial infrastructure position it competitively in high-growth markets, particularly in emerging economies. AstraZeneca’s market position is reinforced by its broad therapeutic portfolio, which balances mature products with next-generation biologics and targeted therapies. The company has also expanded its vaccine capabilities, notably through its COVID-19 vaccine, Vaxzevria, enhancing its public health footprint. Strategic partnerships, such as those with Regeneron and Ionis Pharmaceuticals, further bolster its pipeline and technological edge. With a presence in over 100 countries, AstraZeneca leverages its scale to drive penetration in both developed and emerging markets, maintaining a robust competitive stance against peers like Pfizer and Roche.

Revenue Profitability And Efficiency

AstraZeneca reported revenue of £54.1 billion in FY 2024, reflecting steady growth driven by its oncology and biopharmaceutical segments. Net income stood at £7.0 billion, with diluted EPS of 450 GBp, indicating improved profitability. Operating cash flow was strong at £11.9 billion, supported by efficient working capital management. Capital expenditures of £1.9 billion highlight continued investment in R&D and manufacturing capabilities.

Earnings Power And Capital Efficiency

The company demonstrates solid earnings power, with a disciplined approach to R&D spend and commercialization. Its capital efficiency is evident in its ability to sustain high-margin products while advancing its pipeline. Strategic collaborations and licensing agreements further enhance returns on invested capital, ensuring long-term growth without overleveraging its balance sheet.

Balance Sheet And Financial Health

AstraZeneca maintains a robust balance sheet with £5.5 billion in cash and equivalents, providing liquidity for operations and strategic initiatives. Total debt of £30.1 billion is manageable given its strong cash flow generation. The company’s financial health is further supported by its investment-grade credit rating, ensuring access to capital at favorable terms.

Growth Trends And Dividend Policy

Growth is driven by expanding indications for key drugs, geographic diversification, and pipeline advancements. The company has a progressive dividend policy, with a dividend per share of 246 GBp, reflecting its commitment to shareholder returns while reinvesting in growth opportunities. Future dividend growth is likely to align with earnings expansion.

Valuation And Market Expectations

With a market cap of £161.8 billion, AstraZeneca trades at a premium, reflecting its strong growth prospects and leadership in high-value therapeutic areas. The low beta of 0.176 suggests relative stability, though investor expectations remain high for pipeline success and margin expansion.

Strategic Advantages And Outlook

AstraZeneca’s strategic advantages include its deep R&D expertise, global commercial reach, and diversified portfolio. The outlook remains positive, with oncology and rare diseases expected to drive future growth. Risks include pipeline setbacks and pricing pressures, but the company’s strong execution and innovation focus position it well for sustained success.

Sources

Company filings, investor presentations, 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