investorscraft@gmail.com

Intrinsic ValueRoche Holding AG (ROG.SW)

Previous CloseCHF350.70
Intrinsic Value
Upside potential
Previous Close
CHF350.70

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

Roche Holding AG is a global leader in pharmaceuticals and diagnostics, operating in over 100 countries. The company’s diversified portfolio spans oncology, neuroscience, immunology, and infectious diseases, with blockbuster drugs like Ocrevus and Hemlibra driving revenue. Roche’s diagnostics division, a key differentiator, provides in vitro tests for diseases such as cancer, diabetes, and COVID-19, reinforcing its integrated healthcare approach. Its dual focus on innovative therapies and precision diagnostics positions Roche as a pioneer in personalized medicine. The firm maintains a strong competitive edge through R&D investments, strategic collaborations, and a robust pipeline, particularly in oncology and rare diseases. Roche’s market leadership is underpinned by its ability to commercialize high-margin biologics and maintain pricing power, despite biosimilar pressures. Its diagnostics segment benefits from recurring revenue streams and technological advancements, ensuring long-term stability in a highly regulated industry.

Revenue Profitability And Efficiency

Roche reported CHF 62.4 billion in revenue for FY 2023, with net income of CHF 8.3 billion, reflecting a 13.3% net margin. The company’s operating cash flow of CHF 20.1 billion underscores strong operational efficiency, supported by high-margin pharmaceuticals and diagnostics. Capital expenditures of CHF 3.5 billion indicate disciplined reinvestment in R&D and manufacturing capabilities.

Earnings Power And Capital Efficiency

Diluted EPS of CHF 10.29 highlights Roche’s earnings strength, driven by premium-priced biologics and cost management. The firm’s capital efficiency is evident in its ability to generate substantial cash flows relative to its debt levels, with a focus on high-return therapeutic areas and diagnostics innovation.

Balance Sheet And Financial Health

Roche maintains a solid balance sheet with CHF 7.0 billion in cash and equivalents against CHF 36.4 billion in total debt. Its conservative leverage profile and strong cash generation capacity provide flexibility for strategic acquisitions and R&D investments, ensuring long-term financial stability.

Growth Trends And Dividend Policy

Roche’s growth is fueled by its oncology and immunology pipelines, offsetting biosimilar erosion. The company’s CHF 9.70 dividend per share reflects a commitment to shareholder returns, supported by consistent cash flow generation and a payout ratio aligned with industry peers.

Valuation And Market Expectations

With a market cap of CHF 213.4 billion and a beta of 0.17, Roche is valued as a low-volatility healthcare stalwart. Investors anticipate steady growth from its diagnostics segment and pipeline advancements, though pricing pressures in pharmaceuticals remain a monitorable risk.

Strategic Advantages And Outlook

Roche’s integrated model, combining pharmaceuticals and diagnostics, provides a unique competitive moat. Its outlook remains positive, with a focus on precision medicine, digital health integration, and emerging markets expansion. Near-term challenges include biosimilar competition and regulatory hurdles, but its innovation-driven strategy positions it well for sustained leadership.

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