Company Valuation: AbbVie Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Capitalization 1 239,371 285,707 273,605 314,021 403,830 401,392 - -
Change - 19.36% -4.24% 14.77% 28.6% -0.6% - -
Enterprise Value (EV) 1 306,225 339,749 320,176 375,610 463,570 452,804 440,302 427,753
Change - 10.95% -5.76% 17.31% 23.42% -2.32% -2.76% -2.85%
P/E ratio 21x 24.4x 57x 74.4x 96.8x 24.7x 20.2x 17.3x
PBR 15.5x 16.6x 26.5x 94.8x -124x 71.2x 31.6x 18.4x
PEG - 8.74x -1x -6.1x -77.12x 0x 0.9x 1x
Capitalization / Revenue 4.27x 4.92x 5.04x 5.57x 6.6x 5.98x 5.53x 5.16x
EV / Revenue 5.46x 5.85x 5.89x 6.67x 7.58x 6.75x 6.07x 5.5x
EV / EBITDA 10.6x 11x 12.5x 15.6x 18.9x 13.5x 12x 10.7x
EV / EBIT 10.9x 11.3x 12.9x 16.1x 19.5x 13.9x 12.2x 10.8x
EV / FCF 13.9x 14x 14.5x 21.1x 26x 18.4x 15.6x 13.9x
FCF Yield 7.18% 7.14% 6.89% 4.75% 3.84% 5.43% 6.41% 7.21%
Dividend per Share 2 5.31 5.71 5.99 6.29 6.65 6.932 7.204 7.626
Rate of return 3.92% 3.53% 3.87% 3.54% 2.91% 3.05% 3.17% 3.36%
EPS 2 6.45 6.63 2.72 2.39 2.36 9.208 11.26 13.16
Distribution rate 82.3% 86.1% 220% 263% 282% 75.3% 64% 58%
Net sales 1 56,122 58,054 54,318 56,334 61,160 67,076 72,530 77,742
EBITDA 1 29,018 30,961 25,545 24,104 24,483 33,422 36,793 40,051
EBIT 1 28,215 30,183 24,793 23,340 23,721 32,586 36,044 39,485
Net income 1 11,542 11,836 4,863 4,278 4,226 17,187 20,041 22,812
Net Debt 1 66,854 54,042 46,571 61,589 59,740 51,411 38,910 26,361
Reference price 2 135.40 161.61 154.97 177.70 228.49 227.01 227.01 227.01
Nbr of stocks (in thousands) 1,767,880 1,767,880 1,765,537 1,767,140 1,767,385 1,768,169 - -
Announcement Date 02/02/22 09/02/23 02/02/24 31/01/25 04/02/26 - - -
1USD in Million2USD
Estimates

P/E ratio, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
24.65x6.75x13.55x3.05% 401B
29.43x11.08x22.26x0.66% 895B
25.86x6.02x16.39x2.17% 587B
18.04x4.39x10.87x3% 345B
21.41x5.76x14.24x2.81% 300B
24.8x5.16x14.3x1.69% 306B
27.37x4.79x14.99x2.88% 289B
25.26x6.39x11.37x2.67% 202B
20.59x6.26x11.33x2.19% 184B
11.53x4.21x8.77x4.36% 171B
Average 22.90x 6.08x 13.81x 2.55% 368.14B
Weighted average by Cap. 24.57x 6.94x 15.65x 2.18%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

SPRING SALE -40%: The Best Tools Reserved for Subscribers to Identify Tomorrow's Top Investments!
d
:
:
BENEFIT NOW