DCF Tool

ABBV

Abbvie Inc – Pharmaceutical Preparation Manufacturing
AbbVie's mission is to discover and deliver innovative medicines that solve serious health issues today and address the medical challenges of tomorrow. The Company strives to have a remarkable impact on people's lives across several key therapeutic areas: immunology, oncology, neuroscience, eye care, virology, women's health and gastroenterology, in addition to products and services across its Allergan Aesthetics portfolio.
Analysis Results
Intrinsic Value $1,364.92
Latest Price $141.72
Relative Value 90% undervalued
Thoughts on this result? Let us know.
Ad
Cash Flow (Billions)
Analysis Parameters
%
%
%
New Ticker
Ad
Analysis Details
Growth Rate Projection

An exponential growth model was fit to the past cash flow data, giving more weight to more recent years. This model determined a growth rate estimate of 32.2%.

Weighted Average Cost of Capital (WACC)

The calculated WACC is 4.8%. This value is used as the default discount rate.

Value of Future Flows

Assuming a growth rate of 32.2%, the cash flows for the next 5 years are projected.

The present value of each year's flow is adjusted to present value using the discount rate.

Year Future flow (billion) Present value (billion)
2022 31.2 29.8
2023 41.2 37.6
2024 54.5 47.4
2025 72.1 59.8
2026 95.3 75.5
Terminal Value

Assuming the company was sold after the projection period at an exit multiple of 30, the terminal value of the company would be 2860 billion. This corresponds to a present value of 2160 billion.

Intrinsic Value Per Share

The total present value of the projected cash flows is 250 billion. Adding in the terminal value gives a total present value of 2410 billion.

There are presently 1.77 billion outstanding shares, so the intrinsic value per share is 1364.92.

Financial Statements

The following data was to determine the past cash flows.

Current Assets 27,928,000,000
Current Cash 9,830,000,000
Current Liabilities 35,194,000,000
Current Debt 12,495,000,000
Non-Cash Working Capital (NCWC) -4,601,000,000
Change in NCWC -136,000,000
EBIT 19,318,000,000
Tax Provision 1,440,000,000
Depreciation and Amortization 8,521,000,000
Capital Expenditure -787,000,000
Unlevered Free Cash Flow 24,774,347,832
Current Assets 24,173,000,000
Current Cash 8,479,000,000
Current Liabilities 28,661,000,000
Current Debt 8,502,000,000
Non-Cash Working Capital (NCWC) -4,465,000,000
Change in NCWC -2,228,000,000
EBIT 12,561,000,000
Tax Provision -1,224,000,000
Depreciation and Amortization 6,471,000,000
Capital Expenditure -798,000,000
Unlevered Free Cash Flow 16,006,000,000
Current Assets 49,519,000,000
Current Cash 39,924,000,000
Current Liabilities 15,585,000,000
Current Debt 3,753,000,000
Non-Cash Working Capital (NCWC) -2,237,000,000
Change in NCWC 810,000,000
EBIT 12,478,000,000
Tax Provision 544,000,000
Depreciation and Amortization 2,017,000,000
Capital Expenditure -552,000,000
Unlevered Free Cash Flow 13,947,394,493
Current Assets 16,945,000,000
Current Cash 8,061,000,000
Current Liabilities 17,239,000,000
Current Debt 5,308,000,000
Non-Cash Working Capital (NCWC) -3,047,000,000
Change in NCWC -4,255,000,000
EBIT 7,307,000,000
Tax Provision -490,000,000
Depreciation and Amortization 1,765,000,000
Capital Expenditure -638,000,000
Unlevered Free Cash Flow 4,179,000,000
Current Assets 21,223,000,000
Current Cash 9,789,000,000
Current Liabilities 16,641,000,000
Current Debt 6,415,000,000
Non-Cash Working Capital (NCWC) 1,208,000,000
Change in NCWC 823,000,000
EBIT 9,919,000,000
Tax Provision 2,418,000,000
Depreciation and Amortization 1,501,000,000
Capital Expenditure -529,000,000
Unlevered Free Cash Flow 8,610,060,308
Current Assets 16,187,000,000
Current Cash 6,423,000,000
Current Liabilities 9,781,000,000
Current Debt 402,000,000
Non-Cash Working Capital (NCWC) 385,000,000
Change in NCWC 941,000,000
EBIT 9,584,000,000
Tax Provision 1,931,000,000
Depreciation and Amortization 1,189,000,000
Capital Expenditure -479,000,000
Unlevered Free Cash Flow 8,887,625,063
Current Assets 16,314,000,000
Current Cash 8,407,000,000
Current Liabilities 10,894,000,000
Current Debt 2,431,000,000
Non-Cash Working Capital (NCWC) -556,000,000
Change in NCWC -1,316,000,000
EBIT 7,687,000,000
Tax Provision 1,501,000,000
Depreciation and Amortization 836,000,000
Capital Expenditure -532,000,000
Unlevered Free Cash Flow 4,938,628,743
Current Assets 16,088,000,000
Current Cash 8,374,000,000
Current Liabilities 11,400,000,000
Current Debt 4,446,000,000
Non-Cash Working Capital (NCWC) 760,000,000
Change in NCWC -745,000,000
EBIT 3,763,000,000
Tax Provision 595,000,000
Depreciation and Amortization 786,000,000
Capital Expenditure -612,000,000
Unlevered Free Cash Flow 2,246,881,806
Current Assets 17,848,000,000
Current Cash 9,895,000,000
Current Liabilities 6,879,000,000
Current Debt 431,000,000
Non-Cash Working Capital (NCWC) 1,505,000,000
Change in NCWC -139,000,000
EBIT 6,002,000,000
Tax Provision 1,204,000,000
Depreciation and Amortization 897,000,000
Capital Expenditure -491,000,000
Unlevered Free Cash Flow 4,913,709,677

This analysis is provided for informational purposes only and does not constitute financial or investing advice. For more information on the advantages and limitations of DCF analysis see background. This information is provided on an "as is" basis. No warranty, expressed or implied, is made regarding accuracy, adequacy, completeness, legality, reliability or usefulness of any information. By using this site you agree that under no circumstances shall Valuation Tools LLC be held liable for any loss or damage caused by information obtained from this website including any articles, data, videos, its social media accounts, or any other materials.