Data is not available at this time.
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.
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.
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.
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.
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.
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.
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.
Company filings, Bloomberg, 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 |