ABBV
Abbvie Inc
Price:  
181.68 
USD
Volume:  
12,067,814.00
United States | Biotechnology
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Abbvie Intrinsic Value

-46.10 %
Upside

What is the intrinsic value of Abbvie?

As of 2025-05-16, the Intrinsic Value of Abbvie Inc (ABBV) is 97.88 USD. This Abbvie valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 181.68 USD, the upside of Abbvie Inc is -46.10%.

The range of the Intrinsic Value is 47.68 - 344.20 USD

Is Abbvie undervalued or overvalued?

Based on its market price of 181.68 USD and our intrinsic valuation, Abbvie Inc (ABBV) is overvalued by 46.10%.

181.68 USD
Stock Price
97.88 USD
Intrinsic Value
Intrinsic Value Details

Abbvie Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 47.68 - 344.20 97.88 -46.1%
DCF (Growth 10y) 64.23 - 394.12 120.46 -33.7%
DCF (EBITDA 5y) 41.86 - 59.42 49.80 -72.6%
DCF (EBITDA 10y) 58.79 - 87.39 71.58 -60.6%
Fair Value 19.45 - 19.45 19.45 -89.29%
P/E 37.04 - 60.51 50.08 -72.4%
EV/EBITDA 34.30 - 219.27 119.69 -34.1%
EPV 115.02 - 171.42 143.22 -21.2%
DDM - Stable 27.04 - 132.45 79.74 -56.1%
DDM - Multi 60.43 - 180.36 85.63 -52.9%

Abbvie Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 321,388.28
Beta 0.35
Outstanding shares (mil) 1,768.98
Enterprise Value (mil) 383,008.28
Market risk premium 4.60%
Cost of Equity 7.95%
Cost of Debt 4.54%
WACC 7.24%