investorscraft@gmail.com

Intrinsic ValueAstraZeneca PLC (ZEG.DE)

Previous Close157.10
Intrinsic Value
Upside potential
Previous Close
157.10

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

AstraZeneca PLC is a global biopharmaceutical leader specializing in the discovery, development, and commercialization of prescription medicines across multiple therapeutic areas, including oncology, cardiovascular, renal, and metabolic diseases, respiratory and immunology, and rare diseases. The company operates through a diversified revenue model, combining blockbuster drugs like Tagrisso and Farxiga with strategic collaborations and pipeline innovation. Its strong R&D focus and global commercial infrastructure position it as a key player in high-growth markets, particularly in emerging economies. AstraZeneca’s competitive edge lies in its targeted therapies and biologics, supported by partnerships with firms like Regeneron and Ionis Pharmaceuticals. The firm maintains a robust presence in both primary and specialty care segments, leveraging its extensive distribution network and localized commercial strategies. With a balanced portfolio of mature and growth-phase products, AstraZeneca is well-positioned to capitalize on long-term healthcare trends, including aging populations and increasing demand for precision medicine.

Revenue Profitability And Efficiency

AstraZeneca reported revenue of €54.1 billion in FY 2024, reflecting steady growth driven by its diversified therapeutic portfolio. Net income stood at €7.0 billion, with diluted EPS of €4.50, indicating solid profitability. Operating cash flow was robust at €11.9 billion, though capital expenditures of €1.9 billion highlight ongoing investments in R&D and manufacturing capabilities. The company’s ability to convert revenue into cash underscores operational efficiency.

Earnings Power And Capital Efficiency

The company demonstrates strong earnings power, supported by high-margin biologic and specialty pharmaceutical products. Its capital efficiency is evident in disciplined R&D spending and strategic collaborations that mitigate development risks. With a focus on high-return therapeutic areas, AstraZeneca maintains a competitive return on invested capital, though its debt load of €30.1 billion warrants monitoring given interest rate environments.

Balance Sheet And Financial Health

AstraZeneca’s balance sheet shows €5.5 billion in cash and equivalents against total debt of €30.1 billion, reflecting a leveraged but manageable position. The company’s liquidity is supported by strong operating cash flows, providing flexibility for debt servicing and strategic investments. Its financial health remains stable, though leverage ratios are elevated compared to some peers.

Growth Trends And Dividend Policy

Revenue growth is driven by oncology and rare disease segments, with emerging markets contributing increasingly. The company offers a dividend yield of approximately 2.3%, with a payout ratio aligned with industry norms. AstraZeneca balances reinvestment in innovation with shareholder returns, though dividend growth has been modest relative to earnings expansion.

Valuation And Market Expectations

With a market cap of €192.8 billion, AstraZeneca trades at a premium reflecting its growth prospects and pipeline potential. The low beta of 0.176 suggests defensive characteristics, appealing to investors seeking stability in healthcare. Market expectations are anchored on successful pipeline execution and geographic expansion, particularly in biologics and targeted therapies.

Strategic Advantages And Outlook

AstraZeneca’s strategic advantages include its deep R&D expertise, global commercial footprint, and focus on high-growth therapeutic areas. The outlook remains positive, supported by a robust pipeline and increasing demand for innovative treatments. However, pricing pressures and regulatory risks in key markets could pose challenges. Long-term growth is likely tied to successful clinical outcomes and expansion in biologics.

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