PFE
Pfizer Inc
Price:  
22.83 
USD
Volume:  
37,563,290.00
United States | Pharmaceuticals
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Pfizer Intrinsic Value

52.20 %
Upside

What is the intrinsic value of Pfizer?

As of 2025-05-18, the Intrinsic Value of Pfizer Inc (PFE) is 34.74 USD. This Pfizer valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 22.83 USD, the upside of Pfizer Inc is 52.20%.

The range of the Intrinsic Value is 20.61 - 77.84 USD

Is Pfizer undervalued or overvalued?

Based on its market price of 22.83 USD and our intrinsic valuation, Pfizer Inc (PFE) is undervalued by 52.20%.

22.83 USD
Stock Price
34.74 USD
Intrinsic Value
Intrinsic Value Details

Pfizer Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 20.61 - 77.84 34.74 52.2%
DCF (Growth 10y) 26.52 - 88.08 41.80 83.1%
DCF (EBITDA 5y) 9.38 - 11.99 10.61 -53.5%
DCF (EBITDA 10y) 15.50 - 19.82 17.52 -23.3%
Fair Value 34.75 - 34.75 34.75 52.23%
P/E 22.52 - 35.92 26.61 16.6%
EV/EBITDA 10.44 - 25.29 18.48 -19.0%
EPV 57.50 - 75.77 66.64 191.9%
DDM - Stable 14.87 - 50.85 32.86 43.9%
DDM - Multi 22.93 - 54.36 31.55 38.2%

Pfizer Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 129,479.20
Beta 0.34
Outstanding shares (mil) 5,671.45
Enterprise Value (mil) 190,158.20
Market risk premium 4.60%
Cost of Equity 7.50%
Cost of Debt 4.80%
WACC 6.48%