investorscraft@gmail.com

Intrinsic ValueWalgreens Boots Alliance, Inc. (W8A.DE)

Previous Close10.28
Intrinsic Value
Upside potential
Previous Close
10.28

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

Walgreens Boots Alliance operates as a pharmacy-led health and wellbeing company, structured across three core segments: Retail Pharmacy USA, Retail Pharmacy International, and Pharmaceutical Wholesale. The Retail Pharmacy USA segment, anchored by Walgreens and Duane Reade, provides retail drugstore services, specialty pharmacy solutions, and care clinics. Retail Pharmacy International, driven by Boots, focuses on health and beauty retail alongside optical services, while the Pharmaceutical Wholesale segment, through Alliance Healthcare, delivers extensive drug distribution and logistics. The company’s diversified portfolio, including proprietary brands like No7 and Soap & Glory, strengthens its foothold in the competitive healthcare retail sector. Walgreens Boots Alliance leverages its global scale, integrated supply chain, and omnichannel capabilities to serve both consumers and healthcare providers, positioning itself as a critical player in pharmacy services and wellness retail. Despite macroeconomic pressures, its established market presence and strategic partnerships reinforce its resilience in the evolving healthcare landscape.

Revenue Profitability And Efficiency

Walgreens Boots Alliance reported revenue of €147.7 billion for FY 2024, reflecting its extensive retail and wholesale operations. However, net income stood at a loss of €8.6 billion, driven by restructuring costs and macroeconomic challenges. Operating cash flow of €1.0 billion was offset by capital expenditures of €1.4 billion, indicating ongoing investments in store modernization and digital capabilities.

Earnings Power And Capital Efficiency

The company’s diluted EPS of -€10.01 underscores significant profitability pressures, partly due to one-time impairments and operational inefficiencies. While its retail and wholesale segments generate substantial revenue, margin compression in competitive markets and rising costs have eroded earnings power. Capital efficiency remains constrained, with cash flow generation lagging behind debt obligations and reinvestment needs.

Balance Sheet And Financial Health

Walgreens Boots Alliance holds €1.3 billion in cash and equivalents against total debt of €32.9 billion, reflecting a leveraged balance sheet. The high debt load, coupled with negative net income, raises concerns about financial flexibility. However, its asset base and diversified revenue streams provide some stability amid cyclical pressures.

Growth Trends And Dividend Policy

The company faces headwinds in organic growth, with declining profitability in core markets. Its dividend of €0.50 per share signals a commitment to shareholder returns, but sustainability depends on operational turnaround efforts. Strategic initiatives, including cost-cutting and pharmacy service expansion, aim to restore long-term growth.

Valuation And Market Expectations

With a market cap of €8.6 billion and a beta of 0.74, Walgreens Boots Alliance trades at a discount to peers, reflecting skepticism about its turnaround prospects. Investors appear cautious given its earnings volatility and high leverage, though its entrenched market position offers potential upside if execution improves.

Strategic Advantages And Outlook

Walgreens Boots Alliance benefits from scale, brand equity, and an integrated supply chain, but must navigate pricing pressures and debt management. Its focus on healthcare services and digital transformation could unlock value, though near-term risks persist. The outlook hinges on successful cost containment and revenue diversification in a challenging environment.

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