Previous Close | $80.93 |
Intrinsic Value | $58.34 |
Upside potential | -28% |
Data is not available at this time.
Merck & Co., Inc. is a global pharmaceutical leader specializing in innovative medicines, vaccines, and animal health products. The company operates in a highly competitive and regulated industry, with its core revenue model driven by patented pharmaceuticals, including blockbuster drugs like Keytruda, which dominates the oncology market. Merck’s diversified portfolio spans therapeutic areas such as oncology, infectious diseases, and cardiometabolic conditions, reinforcing its resilience against sector volatility. The firm maintains a strong market position through R&D excellence, strategic acquisitions, and global commercialization capabilities, ensuring sustained demand for its high-margin therapies. Merck’s animal health segment further diversifies revenue streams, capitalizing on the growing pet care and livestock markets. With a focus on biologics and precision medicine, the company is well-positioned to address unmet medical needs and leverage long-term industry tailwinds.
Merck reported robust revenue of $64.2 billion for FY 2024, underpinned by strong demand for Keytruda and other key products. Net income reached $17.1 billion, reflecting a disciplined cost structure and high-margin pharmaceutical sales. Operating cash flow of $21.5 billion highlights efficient working capital management, while capital expenditures of $3.4 billion indicate sustained investment in production and R&D infrastructure.
Diluted EPS of $6.74 demonstrates Merck’s earnings strength, supported by pricing power and operational leverage. The company’s capital efficiency is evident in its ability to generate significant cash flows relative to its debt and equity base, enabling reinvestment in high-return projects and shareholder returns.
Merck maintains a solid balance sheet with $13.2 billion in cash and equivalents, providing liquidity for strategic initiatives. Total debt of $37.1 billion is manageable given the company’s cash flow generation and low leverage ratios. The financial structure supports ongoing R&D and potential M&A activity without compromising stability.
Merck’s growth is driven by its oncology pipeline and international expansion, with Keytruda remaining a primary growth engine. The company’s dividend policy is shareholder-friendly, with a $3.10 annual dividend per share, reflecting a commitment to returning capital while retaining flexibility for growth investments.
Merck’s valuation reflects its leadership in high-growth therapeutic areas and consistent earnings performance. Market expectations are anchored on pipeline advancements and the company’s ability to offset patent expirations with new product launches, sustaining premium pricing in the biopharma sector.
Merck’s strategic advantages include its deep R&D expertise, global commercial footprint, and strong IP portfolio. The outlook remains positive, with opportunities in biologics and targeted therapies likely to drive long-term growth, though regulatory and competitive risks persist in the evolving pharmaceutical landscape.
Company 10-K, 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 |