investorscraft@gmail.com

Intrinsic ValueWalgreens Boots Alliance, Inc. (WBA)

Previous Close$0.00
Intrinsic Value
Upside potential
Previous Close
$0.00

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

Walgreens Boots Alliance, Inc. operates as a global leader in retail pharmacy and healthcare services, serving millions of customers daily through its extensive network of drugstores, specialty pharmacies, and digital platforms. The company generates revenue primarily through prescription fulfillment, over-the-counter product sales, and health services, positioning itself at the intersection of retail and healthcare. Its diversified operations span the U.S. and international markets, with a strong presence in Europe through Boots. Walgreens leverages its scale to negotiate favorable supplier terms while investing in omnichannel capabilities to enhance customer convenience. The company faces competitive pressures from retail giants, e-commerce players, and healthcare disruptors but maintains a defensible market position due to its trusted brand, regulatory expertise, and integrated care offerings. Strategic partnerships with payers and providers further solidify its role in the evolving healthcare ecosystem.

Revenue Profitability And Efficiency

Walgreens reported $147.7 billion in revenue for FY 2024, underscoring its massive scale, but net income was deeply negative at -$8.6 billion, reflecting significant restructuring charges and operational challenges. Operating cash flow of $1.0 billion was overshadowed by capital expenditures of -$1.4 billion, indicating tight liquidity. The diluted EPS of -$10.01 highlights acute profitability pressures, likely tied to margin compression in core markets.

Earnings Power And Capital Efficiency

The company’s negative earnings and substantial capital outlays suggest strained capital efficiency, with operating cash flow insufficient to cover capex. The dividend payout of $1.46 per share, while maintained, raises sustainability questions given the net loss. Walgreens must improve asset turnover and cost management to restore earnings power, particularly in its U.S. retail and pharmacy segments.

Balance Sheet And Financial Health

Walgreens holds $1.3 billion in cash against $32.9 billion in total debt, signaling leveraged financial health. The debt burden may constrain flexibility amid ongoing losses, though the company’s large asset base provides collateral. Liquidity risks are mitigated by its recurring revenue streams, but deleveraging will require sustained operational improvements.

Growth Trends And Dividend Policy

Recent performance reflects declining growth trends, with profitability eroded by industry headwinds. The dividend, while a key investor attraction, may face scrutiny if losses persist. Strategic initiatives to pivot toward healthcare services could drive long-term growth, but near-term execution risks remain elevated.

Valuation And Market Expectations

The market appears to discount Walgreens’ challenges, with valuation likely reflecting skepticism about turnaround prospects. Investors may be pricing in further downside unless management demonstrates progress in cost rationalization and healthcare integration.

Strategic Advantages And Outlook

Walgreens’ strategic advantages include its entrenched pharmacy network, brand equity, and healthcare partnerships. However, the outlook remains cautious due to competitive pressures and operational missteps. Success hinges on leveraging its scale to innovate in higher-margin services while stabilizing core retail operations.

Sources

10-K filing, company financial disclosures

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