investorscraft@gmail.com

Intrinsic ValuePerrigo Company plc (PRGO)

Previous Close$22.27
Intrinsic Value
Upside potential
Previous Close
$22.27

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

Perrigo Company plc operates as a leading provider of self-care products, specializing in over-the-counter (OTC) pharmaceuticals, vitamins, and nutritional supplements. The company serves a broad consumer base through retail and pharmacy channels, leveraging its private-label and branded product portfolio. Perrigo’s revenue model is diversified across geographies, with a strong presence in North America and Europe, positioning it as a key player in the global consumer healthcare market. The company competes by offering cost-effective alternatives to national brands, capitalizing on its extensive manufacturing capabilities and regulatory expertise. Its market position is reinforced by strategic acquisitions and partnerships, which expand its product offerings and distribution reach. Perrigo’s focus on innovation and consumer trust allows it to maintain a competitive edge in the highly fragmented OTC sector.

Revenue Profitability And Efficiency

Perrigo reported revenue of $4.37 billion for FY 2024, reflecting its scale in the consumer healthcare market. However, the company posted a net loss of $171.8 million, with diluted EPS of -$1.25, indicating profitability challenges. Operating cash flow stood at $362.9 million, while capital expenditures were $118.3 million, suggesting disciplined investment in operations despite earnings pressure.

Earnings Power And Capital Efficiency

The negative net income highlights earnings volatility, likely driven by restructuring costs or pricing pressures in the OTC segment. Operating cash flow remains positive, demonstrating Perrigo’s ability to generate liquidity. Capital expenditures are moderate, indicating a balanced approach to maintaining production capacity without overextending financially.

Balance Sheet And Financial Health

Perrigo’s balance sheet shows $558.8 million in cash and equivalents, providing liquidity, but total debt of $3.62 billion raises leverage concerns. The debt load may constrain financial flexibility, though the company’s stable cash flow generation helps mitigate near-term refinancing risks. Shareholders’ equity is pressured by recent losses, warranting close monitoring of debt covenants.

Growth Trends And Dividend Policy

Revenue trends suggest steady demand for OTC products, but profitability remains a challenge. Perrigo maintains a dividend payout of $1.118 per share, signaling commitment to shareholders despite earnings headwinds. Future growth may hinge on cost optimization and strategic acquisitions to expand margins and market share.

Valuation And Market Expectations

The market appears cautious on Perrigo, given its negative EPS and elevated debt. Valuation metrics likely reflect skepticism about near-term earnings recovery. Investors may be pricing in execution risks related to margin improvement and debt management, with a focus on long-term self-care industry tailwinds.

Strategic Advantages And Outlook

Perrigo’s strengths lie in its diversified product portfolio and strong retail partnerships. The company’s outlook depends on operational efficiency gains and debt reduction. If successful, Perrigo could capitalize on growing consumer demand for affordable healthcare solutions, though macroeconomic and competitive pressures remain key risks.

Sources

Company filings, FY 2024 financial data

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