ABBV
Abbvie Inc
Price:  
166.42 
USD
Volume:  
5,175,121.00
United States | Biotechnology
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Abbvie Intrinsic Value

%
Upside

As of 2024-05-18, the Intrinsic Value of Abbvie Inc (ABBV) is 104.52 USD. This Abbvie valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 166.42 USD, the upside of Abbvie Inc is %.

The range of the Intrinsic Value is 59.43 - 257.76 USD

166.42 USD
Stock Price
104.52 USD
Intrinsic Value
Intrinsic Value Details

Abbvie Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 59.43 - 257.76 104.52 -37.2%
DCF (Growth 10y) 75.48 - 288.53 124.32 -25.3%
DCF (EBITDA 5y) 71.73 - 137.07 103.02 -38.1%
DCF (EBITDA 10y) 86.13 - 164.77 122.11 -26.6%
Fair Value 61.49 - 61.49 61.49 -63.05%
P/E 103.87 - 159.42 119.72 -28.1%
EV/EBITDA 106.17 - 376.16 219.82 32.1%
EPV 106.06 - 155.08 130.57 -21.5%
DDM - Stable 32.74 - 121.22 76.98 -53.7%
DDM - Multi 69.06 - 168.08 94.78 -43.0%

Abbvie Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 294,671.56
Beta 0.26
Outstanding shares (mil) 1,770.65
Enterprise Value (mil) 350,605.56
Market risk premium 4.60%
Cost of Equity 8.87%
Cost of Debt 4.71%
WACC 8.06%