investorscraft@gmail.com

Intrinsic ValueTeva Pharmaceutical Industries Limited (TEVA)

Previous Close$34.10
Intrinsic Value
Upside potential
Previous Close
$34.10

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

Teva Pharmaceutical Industries Limited operates as a global leader in generic and specialty pharmaceuticals, serving patients in over 60 countries. The company generates revenue through a diversified portfolio of generic medicines, biosimilars, and innovative therapies, with a strong focus on central nervous system (CNS) disorders, respiratory conditions, and oncology. Teva’s vertically integrated supply chain and extensive manufacturing capabilities position it as a cost-efficient producer, enabling competitive pricing in the highly fragmented generic drug market. The company’s specialty segment, including branded products like Austedo and Ajovy, provides higher-margin growth opportunities, offsetting pricing pressures in generics. Teva’s market position is reinforced by its scale, regulatory expertise, and deep relationships with healthcare providers and payers. Despite challenges from patent expirations and commoditization in generics, Teva maintains a resilient presence through strategic partnerships and a pipeline of complex generics and biosimilars. The company’s ability to navigate regulatory hurdles and deliver affordable medicines underscores its role as a critical player in global healthcare.

Revenue Profitability And Efficiency

Teva reported revenue of $16.54 billion for FY 2024, reflecting stability in its diversified product mix. However, net income stood at -$1.64 billion, impacted by restructuring costs, litigation expenses, and pricing pressures in generics. Operating cash flow of $1.25 billion demonstrates the company’s ability to generate liquidity, though capital expenditures of $498 million indicate ongoing investments in capacity and R&D. Margins remain under pressure due to industry-wide headwinds.

Earnings Power And Capital Efficiency

Teva’s diluted EPS of -$1.45 highlights near-term profitability challenges, driven by one-time charges and competitive dynamics. The company’s capital efficiency is constrained by high debt levels, though operating cash flow supports debt servicing. Investments in biosimilars and complex generics aim to improve long-term earnings power, but execution risks persist given regulatory and market uncertainties.

Balance Sheet And Financial Health

Teva’s balance sheet shows $3.3 billion in cash and equivalents against $18.08 billion in total debt, reflecting significant leverage. While liquidity is adequate, the debt burden limits financial flexibility. Ongoing debt reduction efforts and cost-cutting initiatives are critical to improving the company’s credit profile and sustaining operations amid industry volatility.

Growth Trends And Dividend Policy

Teva’s growth is tempered by generic pricing erosion, though its specialty portfolio and biosimilars offer modest upside. The company suspended dividends to prioritize debt repayment, aligning with its focus on balance sheet repair. Pipeline advancements, particularly in CNS and immunology, could drive future growth if commercialization succeeds.

Valuation And Market Expectations

Teva’s valuation reflects skepticism around its turnaround, with market expectations centered on debt reduction and pipeline execution. Trading at depressed multiples, the stock prices in ongoing challenges, leaving room for upside if management delivers on cost savings and growth initiatives.

Strategic Advantages And Outlook

Teva’s strengths lie in its global scale, manufacturing efficiency, and diversified portfolio. The outlook remains cautious due to debt and competitive pressures, but strategic focus on high-value generics and specialty drugs could stabilize margins. Success hinges on resolving litigation, optimizing operations, and advancing its late-stage pipeline.

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