investorscraft@gmail.com

Intrinsic Value of Pfizer Inc. (PFE)

Previous Close$25.65
Intrinsic Value
Upside potential
Previous Close
$25.65

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

Pfizer Inc. is a global pharmaceutical leader specializing in the discovery, development, and commercialization of innovative medicines, vaccines, and consumer healthcare products. The company operates across multiple therapeutic areas, including immunology, oncology, cardiology, and rare diseases, with blockbuster drugs such as Comirnaty (COVID-19 vaccine) and Paxlovid (antiviral). Pfizer's revenue model relies heavily on patented pharmaceuticals, supplemented by biosimilars and collaborations with biotech firms. The company maintains a dominant position in the biopharmaceutical sector, leveraging its extensive R&D capabilities, global manufacturing footprint, and strong commercial infrastructure to drive growth. Its market leadership is reinforced by strategic acquisitions, such as the recent buyout of Seagen, enhancing its oncology pipeline. Pfizer competes with other pharma giants like Merck and Johnson & Johnson but differentiates itself through its vaccine expertise and diversified portfolio.

Revenue Profitability And Efficiency

Pfizer reported FY 2024 revenue of $63.6 billion, with net income of $8.0 billion, reflecting a margin of approximately 12.6%. Diluted EPS stood at $1.41, impacted by post-pandemic demand normalization for COVID-19 products. Operating cash flow was $12.7 billion, though capital expenditures of $2.9 billion indicate ongoing investment in production capacity and R&D. The company's efficiency metrics suggest disciplined cost management despite revenue volatility.

Earnings Power And Capital Efficiency

Pfizer's earnings power remains robust, supported by high-margin patented drugs and vaccine sales. However, the decline in COVID-related revenue has pressured profitability. The company's capital allocation prioritizes R&D (notably in oncology and mRNA technology) and debt reduction, with a focus on sustaining long-term growth. Return on invested capital may face near-term headwinds due to integration costs from recent acquisitions.

Balance Sheet And Financial Health

Pfizer's balance sheet shows $1.0 billion in cash against $63.6 billion in total debt, reflecting leverage from recent strategic deals. The debt load is manageable given strong cash flow generation, but investors should monitor post-acquisition integration risks. The company maintains investment-grade credit ratings, supporting financial flexibility for future growth initiatives.

Growth Trends And Dividend Policy

Growth is expected to be driven by non-COVID products, particularly in oncology and rare diseases, with Seagen's assets contributing from 2024. Pfizer's dividend remains a key attraction, with a $1.68 annual payout per share, though yield sustainability depends on pipeline execution. Share buybacks are likely secondary to debt reduction in capital allocation priorities.

Valuation And Market Expectations

Pfizer trades at a discount to large-cap pharma peers, reflecting uncertainty around post-pandemic earnings and pipeline productivity. Market expectations are tempered, with focus on the company's ability to offset COVID revenue declines with new launches. Valuation multiples suggest cautious optimism contingent on clinical and commercial execution.

Strategic Advantages And Outlook

Pfizer's strengths include its scale, R&D prowess, and vaccine leadership, but near-term challenges include patent expirations and pipeline timing. The outlook hinges on successful integration of acquisitions, oncology pipeline delivery, and diversification beyond COVID-19. Long-term prospects remain solid given its innovation focus and global reach.

Sources

10-K filing, Pfizer investor relations

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