investorscraft@gmail.com

Intrinsic ValueNovo Nordisk A/S (NOVC.DE)

Previous Close91.40
Intrinsic Value
Upside potential
Previous Close
91.40

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Novo Nordisk A/S is a global leader in diabetes and obesity care, with a strong presence in biopharmaceuticals. The company operates through two core segments: diabetes and obesity care, which includes insulin, GLP-1 therapies, and related delivery systems, and biopharmaceuticals, covering hemophilia, growth hormone therapy, and hormone replacement. Novo Nordisk’s revenue model is driven by its innovative pharmaceutical portfolio, with blockbuster drugs like Ozempic and Wegovy fueling growth. The company holds a dominant position in the diabetes market, supported by its extensive R&D pipeline and global distribution network. Its biopharmaceutical segment further diversifies revenue streams, targeting niche therapeutic areas with high unmet needs. Novo Nordisk’s market leadership is reinforced by its strong brand recognition, regulatory expertise, and strategic focus on chronic disease management, positioning it as a key player in the global healthcare sector.

Revenue Profitability And Efficiency

Novo Nordisk reported robust revenue of EUR 232.3 billion in FY 2023, reflecting strong demand for its diabetes and obesity therapies. Net income stood at EUR 83.7 billion, with diluted EPS of EUR 18.62, underscoring high profitability. Operating cash flow was EUR 108.9 billion, indicating efficient cash generation, while capital expenditures of EUR -25.8 billion suggest disciplined reinvestment in growth initiatives.

Earnings Power And Capital Efficiency

The company’s earnings power is evident in its high net income margin of approximately 36%, driven by premium pricing and operational efficiency. Strong operating cash flow relative to net income highlights effective working capital management. Novo Nordisk’s capital efficiency is further demonstrated by its ability to fund R&D and expansion while maintaining healthy cash reserves.

Balance Sheet And Financial Health

Novo Nordisk maintains a solid balance sheet with EUR 14.4 billion in cash and equivalents, providing liquidity for strategic initiatives. Total debt of EUR 27.0 billion is manageable given the company’s strong cash flow generation. The low debt-to-equity ratio reflects prudent financial management and a conservative capital structure.

Growth Trends And Dividend Policy

The company has demonstrated consistent growth, fueled by its leading position in diabetes and obesity care. A dividend of EUR 0.95 per share reflects a commitment to shareholder returns, though the payout ratio remains modest, allowing for reinvestment in high-growth opportunities. Novo Nordisk’s focus on innovation and market expansion supports long-term growth prospects.

Valuation And Market Expectations

With a market capitalization of EUR 406.7 billion, Novo Nordisk is valued at a premium, reflecting its market leadership and growth potential. The low beta of 0.24 indicates relative stability, appealing to risk-averse investors. Market expectations are high, driven by strong demand for its obesity and diabetes therapies.

Strategic Advantages And Outlook

Novo Nordisk’s strategic advantages include its dominant market share, innovative pipeline, and global distribution network. The outlook remains positive, supported by rising global prevalence of diabetes and obesity. The company’s focus on R&D and strategic acquisitions positions it well for sustained growth in the healthcare sector.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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