investorscraft@gmail.com

Intrinsic ValueMERCK Kommanditgesellschaft auf Aktien (MER.SW)

Previous CloseCHF102.20
Intrinsic Value
Upside potential
Previous Close
CHF102.20

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

MERCK Kommanditgesellschaft auf Aktien is a diversified healthcare and technology company with a 350-year legacy, operating across pharmaceuticals, life sciences, and electronics. Its pharmaceutical segment focuses on neurology, immunology, oncology, and fertility treatments, supported by strategic alliances with industry leaders like Pfizer and Novartis. The life science division provides critical tools for biotech and industrial labs, while its electronics segment supplies advanced materials for semiconductors, OLEDs, and specialty coatings. Merck holds a strong market position due to its vertically integrated operations, proprietary technologies, and global distribution network. The company’s diversified revenue streams mitigate sector-specific risks, and its R&D-driven approach ensures a robust pipeline in high-growth therapeutic areas. As a leader in niche markets like liquid crystal solutions and effect pigments, Merck maintains competitive advantages through innovation and long-standing customer relationships.

Revenue Profitability And Efficiency

In FY 2022, Merck reported revenue of CHF 22.23 billion, with net income of CHF 3.34 billion, reflecting a healthy net margin of approximately 15%. Operating cash flow stood at CHF 4.26 billion, underscoring strong cash generation capabilities. Capital expenditures of CHF 1.81 billion indicate ongoing investments in R&D and production capacity, aligning with its growth strategy.

Earnings Power And Capital Efficiency

Diluted EPS of CHF 7.68 demonstrates Merck’s earnings resilience across its diversified segments. The company’s capital efficiency is evident in its ability to sustain profitability while funding high-value R&D projects and strategic partnerships, such as those with MoonLake Immunotherapeutics and Debiopharm.

Balance Sheet And Financial Health

Merck’s balance sheet shows CHF 1.4 billion in cash against total debt of CHF 10.4 billion, suggesting manageable leverage. The debt level supports its growth initiatives, while strong operating cash flow provides flexibility for debt servicing and shareholder returns.

Growth Trends And Dividend Policy

Merck’s growth is driven by its pharmaceutical pipeline and electronics materials demand. A dividend of CHF 1.85 per share reflects a commitment to returning capital to shareholders, though the payout ratio remains conservative to prioritize reinvestment in high-return opportunities.

Valuation And Market Expectations

Market expectations likely hinge on Merck’s ability to sustain innovation in biologics and semiconductor materials. Its valuation multiples should be assessed against peers in specialty pharma and advanced materials, given its hybrid business model.

Strategic Advantages And Outlook

Merck’s strategic advantages include its long-term industry partnerships, diversified revenue base, and technological leadership in niche markets. The outlook remains positive, contingent on successful pipeline commercialization and electronics sector tailwinds, though macroeconomic and regulatory risks persist.

Sources

Company filings, investor presentations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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