ABBV
Abbvie Inc
Price:  
143.41 
USD
Volume:  
4,658,764.00
United States | Biotechnology
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Abbvie Intrinsic Value

11.70 %
Upside

As of 2023-12-02, the Intrinsic Value of Abbvie Inc (ABBV) is 160.15 USD. This Abbvie valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 143.41 USD, the upside of Abbvie Inc is 11.70%.

The range of the Intrinsic Value is 104.45 - 313.15 USD

143.41 USD
Stock Price
160.15 USD
Intrinsic Value
Intrinsic Value Details

Abbvie Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 104.45 - 313.15 160.15 11.7%
DCF (Growth 10y) 134.53 - 370.00 197.96 38.0%
DCF (EBITDA 5y) 149.77 - 239.12 184.13 28.4%
DCF (EBITDA 10y) 170.35 - 285.05 214.67 49.7%
Fair Value 92.24 - 92.24 92.24 -35.68%
P/E 110.76 - 193.00 152.43 6.3%
EV/EBITDA 138.13 - 356.85 226.31 57.8%
EPV 79.14 - 120.01 99.57 -30.6%
DDM - Stable 27.56 - 84.02 55.79 -61.1%
DDM - Multi 103.39 - 213.05 136.17 -5.0%

Abbvie Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 253,196.10
Beta 0.24
Outstanding shares (mil) 1,765.54
Enterprise Value (mil) 300,655.10
Market risk premium 5.00%
Cost of Equity 10.66%
Cost of Debt 4.86%
WACC 9.39%