investorscraft@gmail.com

Intrinsic ValueRoche Holding AG (RO.SW)

Previous CloseCHF356.00
Intrinsic Value
Upside potential
Previous Close
CHF356.00

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

Roche Holding AG is a global leader in pharmaceuticals and diagnostics, operating across key therapeutic areas including oncology, immunology, and neurology. The company generates revenue through a diversified portfolio of innovative medicines and diagnostic solutions, catering to chronic and acute diseases. Roche’s dual focus on pharmaceuticals and diagnostics creates synergies, reinforcing its competitive edge in personalized healthcare. Its strong R&D pipeline and strategic collaborations position it as a pioneer in biotechnology and precision medicine. Roche maintains a dominant market share in oncology diagnostics and therapeutics, supported by flagship products like Ocrevus and Hemlibra. The company’s global footprint, particularly in Europe and the US, ensures stable demand, while its commitment to innovation helps mitigate biosimilar competition. Roche’s integrated approach—combining diagnostics with drug development—enhances treatment efficacy and patient outcomes, solidifying its reputation as a trusted healthcare partner.

Revenue Profitability And Efficiency

Roche reported CHF 62.4 billion in revenue for the latest fiscal year, with net income of CHF 8.3 billion, reflecting a stable but competitive margin environment. The company’s operating cash flow of CHF 20.1 billion underscores strong operational efficiency, though capital expenditures of CHF 3.5 billion indicate ongoing investments in R&D and infrastructure. Roche’s ability to convert revenue into cash remains robust, supporting its innovation-driven strategy.

Earnings Power And Capital Efficiency

With diluted EPS of CHF 10.29, Roche demonstrates consistent earnings power, driven by high-margin pharmaceutical sales and diagnostic services. The company’s capital allocation prioritizes R&D and strategic acquisitions, ensuring long-term growth. Roche’s disciplined approach to capital efficiency is evident in its ability to sustain profitability despite pricing pressures in key markets.

Balance Sheet And Financial Health

Roche maintains a solid balance sheet with CHF 7.0 billion in cash and equivalents, offset by total debt of CHF 36.4 billion. The debt level is manageable given the company’s strong cash flow generation and low beta of 0.17, indicating resilience to market volatility. Roche’s financial health supports continued investment in growth initiatives while maintaining shareholder returns.

Growth Trends And Dividend Policy

Roche’s growth is underpinned by its robust pipeline and expansion in emerging markets. The company’s dividend policy remains attractive, with a dividend per share of CHF 9.7, reflecting its commitment to returning capital to shareholders. While revenue growth faces headwinds from biosimilar competition, Roche’s focus on innovation and diagnostics provides a stable growth trajectory.

Valuation And Market Expectations

With a market capitalization of CHF 213.4 billion, Roche trades at a premium, reflecting its leadership in healthcare and defensive characteristics. The low beta suggests investor confidence in its stability, though valuation multiples hinge on pipeline success and regulatory outcomes. Market expectations are aligned with steady, innovation-driven growth.

Strategic Advantages And Outlook

Roche’s strategic advantages lie in its integrated diagnostics-pharma model, cutting-edge R&D, and global scale. The outlook remains positive, supported by demand for personalized medicine and diagnostic solutions. Near-term challenges include biosimilar competition and pricing pressures, but Roche’s diversified portfolio and innovation focus position it well for long-term success.

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