investorscraft@gmail.com

Intrinsic ValueNovartis AG (NOVN.SW)

Previous CloseCHF114.62
Intrinsic Value
Upside potential
Previous Close
CHF114.62

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

Novartis AG is a global leader in the pharmaceutical industry, operating through two key segments: Innovative Medicines and Sandoz. The Innovative Medicines segment focuses on high-margin prescription drugs across therapeutic areas such as oncology, immunology, and cardiology, leveraging its R&D prowess to drive growth. Sandoz, its generics and biosimilars division, provides cost-effective alternatives to branded drugs, catering to price-sensitive markets and healthcare systems. Novartis maintains a competitive edge through strategic collaborations, such as its partnership with Alnylam Pharmaceuticals for inclisiran, and a robust pipeline of biologics and small molecules. The company’s diversified portfolio and strong intellectual property protections position it well in both developed and emerging markets. With a focus on innovation and operational efficiency, Novartis is poised to capitalize on long-term trends in healthcare demand, including aging populations and increasing prevalence of chronic diseases.

Revenue Profitability And Efficiency

Novartis reported revenue of CHF 51.7 billion in FY 2024, with net income reaching CHF 11.9 billion, reflecting a healthy margin. The company’s operating cash flow stood at CHF 17.6 billion, underscoring strong cash generation capabilities. Capital expenditures were modest at CHF 1.4 billion, indicating disciplined investment in growth initiatives. These metrics highlight Novartis’ ability to balance profitability with reinvestment in its core business segments.

Earnings Power And Capital Efficiency

Diluted EPS for FY 2024 was CHF 5.87, demonstrating the company’s earnings strength. Novartis’ capital efficiency is evident in its ability to generate substantial cash flows relative to its debt levels, with total debt at CHF 31.3 billion. The firm’s focus on high-return therapeutic areas and cost management supports sustained earnings growth and shareholder value creation.

Balance Sheet And Financial Health

Novartis maintains a solid balance sheet with CHF 11.5 billion in cash and equivalents, providing liquidity for strategic initiatives. Total debt of CHF 31.3 billion is manageable given the company’s strong cash flow generation. The balance sheet reflects a prudent approach to leverage, ensuring financial flexibility for R&D investments and potential acquisitions.

Growth Trends And Dividend Policy

Novartis has demonstrated consistent growth, driven by its innovative pipeline and expanding generics portfolio. The company’s dividend policy remains attractive, with a dividend per share of CHF 3.5, reflecting its commitment to returning capital to shareholders. Future growth is expected to be fueled by advancements in biologics and biosimilars, as well as geographic expansion.

Valuation And Market Expectations

With a market capitalization of CHF 176 billion and a beta of 0.53, Novartis is viewed as a stable investment in the healthcare sector. The market anticipates continued growth from its high-margin innovative medicines and the increasing adoption of biosimilars. Valuation metrics suggest the company is fairly priced relative to its peers, with upside potential from pipeline successes.

Strategic Advantages And Outlook

Novartis’ strategic advantages include its diversified product portfolio, strong R&D capabilities, and global reach. The company is well-positioned to navigate regulatory challenges and capitalize on emerging healthcare trends. The outlook remains positive, with growth expected from both innovative therapies and cost-effective generics, supported by a robust financial position and strategic collaborations.

Sources

Company filings, investor presentations, 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