investorscraft@gmail.com

Intrinsic ValueCVS Health Corporation (CVS.DE)

Previous Close62.23
Intrinsic Value
Upside potential
Previous Close
62.23

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

CVS Health Corporation operates as a diversified healthcare services provider in the U.S., structured across three key segments: Health Care Benefits, Pharmacy Services, and Retail/LTC. The company’s integrated model combines insurance, pharmacy benefit management (PBM), and retail pharmacy services, positioning it as a leader in value-based care. Its Health Care Benefits segment serves employer groups, individuals, and government-sponsored plans, while its PBM arm manages prescription drug benefits for employers and health plans. The Retail/LTC segment, with nearly 9,900 locations, offers prescription drugs, health products, and clinical services through MinuteClinic. CVS competes with UnitedHealth and Walgreens but differentiates itself through vertical integration, enabling cost efficiencies and improved patient outcomes. The company’s scale and omnichannel presence—spanning physical stores, mail-order pharmacies, and digital platforms—reinforce its market dominance. Regulatory pressures and pricing scrutiny in the PBM space remain challenges, but CVS’s acquisition strategy (e.g., Aetna) strengthens its ability to manage care holistically. Its focus on preventive care and chronic disease management aligns with industry shifts toward value-based reimbursement models.

Revenue Profitability And Efficiency

CVS reported revenue of €372.8 billion in FY 2024, reflecting its scale in healthcare services and retail. Net income stood at €4.6 billion, with diluted EPS of €3.66, indicating moderate profitability amid industry margin pressures. Operating cash flow of €9.1 billion underscores robust cash generation, though capital expenditures of €2.8 billion highlight ongoing investments in store upgrades and digital capabilities. The company’s asset-light PBM segment contributes to higher margins compared to retail.

Earnings Power And Capital Efficiency

The company’s earnings are driven by its diversified segments, with the Health Care Benefits and Pharmacy Services units delivering stable recurring revenue. ROIC metrics are tempered by high debt levels, but operating cash flow covers interest obligations comfortably. CVS’s scale in PBM and retail pharmacy allows for economies of scope, though regulatory risks in drug pricing could pressure future earnings power.

Balance Sheet And Financial Health

CVS holds €8.6 billion in cash against €82.9 billion in total debt, reflecting leverage from acquisitions like Aetna. The debt/EBITDA ratio remains elevated but manageable given predictable cash flows. Liquidity is supported by strong operating cash flow, and the company maintains investment-grade credit ratings. Asset turnover is efficient, particularly in the high-volume retail and PBM segments.

Growth Trends And Dividend Policy

Organic growth is driven by pharmacy services volume and Medicare Advantage expansion, while acquisitions bolster market share. The dividend of €2.53 per share offers a modest yield, with payout ratios indicating sustainability. Share buybacks are limited as CVS prioritizes debt reduction. Long-term growth hinges on integrating care delivery and leveraging data analytics across its ecosystem.

Valuation And Market Expectations

At a €66.9 billion market cap, CVS trades at a low earnings multiple, reflecting investor caution around regulatory risks and margin pressures. The beta of 0.6 suggests relative defensiveness. Market expectations are tempered by PBM reform uncertainties, but the stock’s discount to peers could attract value investors if integration synergies materialize.

Strategic Advantages And Outlook

CVS’s vertical integration and omnichannel footprint provide a competitive moat, though success depends on executing its health services strategy. Near-term headwinds include drug pricing scrutiny and Medicare rate adjustments, but long-term opportunities lie in value-based care and telehealth expansion. The company’s ability to cross-sell services across its ecosystem will be critical to sustaining growth.

Sources

Company filings, Bloomberg, 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