investorscraft@gmail.com

Intrinsic ValuePfizer Inc. (PFE.DE)

Previous Close22.04
Intrinsic Value
Upside potential
Previous Close
22.04

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

Pfizer Inc. is a global biopharmaceutical leader with a diversified portfolio spanning vaccines, oncology, immunology, and rare diseases. The company operates across the entire drug development lifecycle, from discovery to commercialization, leveraging its extensive R&D capabilities and strategic collaborations. Its revenue model is driven by blockbuster drugs like Eliquis, Ibrance, and Comirnaty (COVID-19 vaccine), alongside a robust pipeline of biosimilars and innovative therapies. Pfizer holds a dominant position in the vaccines market, particularly with its Prevnar family and COVID-19 products, while maintaining strong footholds in oncology and cardiovascular therapeutics. The company’s global manufacturing and distribution network ensures broad market access, supported by partnerships with healthcare providers, governments, and retail pharmacies. Pfizer’s market leadership is reinforced by its scale, brand recognition, and ability to navigate complex regulatory environments. Its recent focus on mRNA technology and targeted acquisitions positions it for long-term growth in precision medicine and biologics. The company’s diversified therapeutic offerings mitigate reliance on any single product, providing resilience against market volatility and patent expirations.

Revenue Profitability And Efficiency

Pfizer reported revenue of €63.6 billion for the period, with net income of €8.0 billion, reflecting a margin of approximately 12.6%. Operating cash flow stood at €12.7 billion, though capital expenditures of €2.9 billion indicate ongoing investments in capacity and R&D. The company’s profitability is supported by high-margin products like Comirnaty and Eliquis, though revenue normalization post-pandemic has impacted growth.

Earnings Power And Capital Efficiency

Diluted EPS of €1.41 underscores Pfizer’s earnings power, though this reflects a decline from peak COVID-19-related demand. The company’s capital efficiency is tempered by significant R&D spend and debt servicing costs, with a focus on reinvesting in high-potential therapeutic areas. Strategic collaborations, such as with BioNTech, enhance its innovation pipeline and asset utilization.

Balance Sheet And Financial Health

Pfizer’s balance sheet shows €1.0 billion in cash against €63.6 billion in total debt, indicating leveraged but manageable liquidity. The debt load reflects recent acquisitions and share buybacks, though strong cash generation provides flexibility. The company’s investment-grade credit rating and diversified revenue streams support financial stability despite macroeconomic headwinds.

Growth Trends And Dividend Policy

Post-pandemic, Pfizer faces revenue normalization but is pivoting toward oncology and rare diseases for growth. Its dividend of €1.62 per share signals commitment to shareholder returns, with a payout ratio aligned with historical norms. Pipeline advancements, including mRNA vaccines and targeted therapies, are expected to drive medium-term growth.

Valuation And Market Expectations

At a market cap of €116.3 billion, Pfizer trades at a moderate valuation, reflecting expectations of post-COVID-19 earnings stabilization. Investors anticipate pipeline execution and margin recovery, with downside risks including patent cliffs and pricing pressures. The low beta (0.50) suggests relative defensive appeal in volatile markets.

Strategic Advantages And Outlook

Pfizer’s scale, global distribution, and R&D prowess position it to capitalize on long-term healthcare trends. Near-term challenges include pipeline commercialization and debt management, but its diversified portfolio and strategic collaborations provide resilience. The outlook remains cautiously optimistic, with growth hinging on successful clinical outcomes and operational efficiency.

Sources

Company filings, 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