investorscraft@gmail.com

Intrinsic ValueMerck & Co., Inc. (MRK.PA)

Previous Close101.40
Intrinsic Value
Upside potential
Previous Close
101.40

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

Merck & Co., Inc. is a global healthcare leader with a diversified portfolio spanning pharmaceuticals and animal health. The company's Pharmaceutical segment focuses on high-growth therapeutic areas, including oncology, immunology, and vaccines, while its Animal Health division provides veterinary pharmaceuticals and digital health solutions. Merck's strong R&D pipeline and strategic collaborations, such as those with AstraZeneca and Gilead Sciences, reinforce its competitive edge in innovative treatments. The company serves a broad customer base, from hospitals and wholesalers to veterinarians, ensuring diversified revenue streams. Merck's market position is bolstered by its established brand, global reach, and commitment to addressing unmet medical needs, positioning it as a key player in both human and animal healthcare markets.

Revenue Profitability And Efficiency

Merck reported revenue of €64.17 billion in FY 2024, with net income reaching €17.12 billion, reflecting a robust profitability margin. The company's diluted EPS stood at €6.74, supported by strong operational performance. Operating cash flow was €21.47 billion, indicating efficient cash generation, while capital expenditures totaled €3.37 billion, underscoring ongoing investments in growth initiatives.

Earnings Power And Capital Efficiency

Merck's earnings power is evident in its consistent profitability and high operating cash flow, which exceeds €21 billion. The company's capital efficiency is demonstrated by its ability to generate substantial cash flows while maintaining disciplined investments in R&D and infrastructure, ensuring long-term growth and innovation.

Balance Sheet And Financial Health

Merck maintains a solid balance sheet with €13.24 billion in cash and equivalents, providing liquidity for strategic initiatives. Total debt stands at €37.11 billion, reflecting prudent leverage levels. The company's strong cash position and manageable debt load support its financial stability and flexibility.

Growth Trends And Dividend Policy

Merck's growth is driven by its robust pharmaceutical pipeline and expanding animal health segment. The company pays a dividend of €0.77 per share, reflecting a commitment to returning value to shareholders while reinvesting in future growth opportunities. Merck's balanced approach to growth and shareholder returns underscores its disciplined capital allocation strategy.

Valuation And Market Expectations

With a market capitalization of approximately €260.61 billion and a beta of 0.36, Merck is perceived as a stable investment in the healthcare sector. The company's valuation reflects its strong market position, consistent earnings, and growth potential, aligning with investor expectations for steady performance.

Strategic Advantages And Outlook

Merck's strategic advantages include its diversified portfolio, strong R&D capabilities, and global reach. The company is well-positioned to capitalize on emerging healthcare trends, with a focus on innovation and collaboration. Merck's outlook remains positive, supported by its robust pipeline and commitment to addressing critical health challenges.

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