AbbVie Inc.
- Price
- 259.36 USD
- Fair value
- 188.93 USD
- Discount to fair value
- −37%
- Mkt cap
- 458.24B
- P/E
- 108.9×
- EV
- 520.50B
- Div yield
- 2.54%
- Net margin
- 6.9%
Current price259.36USD
Fair value (est., median)188.93USD
UndervaluedFair valueOvervalued
+37.3% above fair valueWould need to fall ~27.2% to reach fair value.
Median ofDCF 480.23DDM 188.93Earnings Power 40.94
Health Check
34.2
Overall / 100
Good (66+)Caution (40–65)Risk (<40)
Rewards
—
Risks
- Trades 37.3% above estimated fair value.
- Stretched balance sheet / elevated debt.
- Low fair-value confidence — methods disagree or data is thin.
- Dividend payout looks stretched.
Scores are computed automatically from the real financial statements (Value from fair value; the rest from growth, profitability, balance sheet and dividends). A decision aid, not investment advice.
Price, corporate actions & news
Demo series
D — DividendS — Split▲ good · ▼ bad newstap a marker for details
Growth & profitability
Revenue, net income and margin.
RevenueNet incomeNet margin %tap a bar for figures
Key figures
Covers 15 years · FY2011–FY2025
| Metric | FY'21 | FY'22 | FY'23 | FY'24 | FY'25 |
|---|---|---|---|---|---|
| Revenue | 56.20B | 58.05B | 54.32B | 56.33B | 61.16B |
| Net Income | 11.54B | 11.81B | 4.84B | 4.26B | 4.21B |
| Net Margin | 20.5% | 20.3% | 8.9% | 7.6% | 6.9% |
| Operating Cash Flow | 22.78B | 24.94B | 22.84B | 18.81B | 19.03B |
| OCF Margin | 40.5% | 43.0% | 42.0% | 33.4% | 31.1% |
| Capital Expenditure | 787.00M | 695.00M | 777.00M | 974.00M | 1.21B |
| Free Cash Flow | 21.99B | 24.25B | 22.06B | 17.83B | 17.82B |
| FCF Margin | 39.1% | 41.8% | 40.6% | 31.7% | 29.1% |
| FCF Conversion | 190.5% | 205.3% | 455.7% | 418.8% | 423.6% |
| EPS (Diluted) | 6.53/sh | 6.68/sh | 2.74/sh | 2.41/sh | 2.38/sh |
| Dividend / Share | 5.24/sh | 5.68/sh | 5.97/sh | 6.24/sh | 6.60/sh |
Dividend return (if you buy today)if you buy today
Dividend yield2.54%
Dividend / share6.60 USD
If you invest
USD
Shares (≈)38
Est. annual income250.72 USD
At this rate, dividends alone return your capital in ~39.3 years.
Dividend history
Dividend / share & historical yield (USD).
Dividend / share yield %tap a bar for figures
Quarterly dividends & yield
Per-share dividends by quarter, full-year total, and yield on the year's average price · USD
| Year | Q1 | Q2 | Q3 | Q4 | Full year | Yield (avg) |
|---|---|---|---|---|---|---|
| 2026 | 1.73 | 1.73 | 1.73 | — | 5.19 | 2.2% |
| 2025 | 1.64 | 1.64 | 1.64 | 1.64 | 6.60 | 3.2% |
| 2024 | 1.55 | 1.55 | 1.55 | 1.55 | 6.24 | 3.5% |
| 2023 | 1.48 | 1.48 | 1.48 | 1.48 | 5.97 | 4.0% |
| 2022 | 1.41 | 1.41 | 1.41 | 1.41 | 5.68 | 3.8% |
Corporate actions
DCash Dividend
1.73 USD /sh2026-07-15
DCash Dividend
1.73 USD /sh2026-04-15
DCash Dividend
1.73 USD /sh2026-01-16
DCash Dividend
1.64 USD /sh2025-10-15
DCash Dividend
1.64 USD /sh2025-07-15
DCash Dividend
1.64 USD /sh2025-04-15
DCash Dividend
1.64 USD /sh2025-01-15
DCash Dividend
1.55 USD /sh2024-10-15
DCash Dividend
1.55 USD /sh2024-07-15
DCash Dividend
1.55 USD /sh2024-04-12
Valuation breakdown
Fair value = median of the applicable methods (DCF، DDM، Earnings Power).
Each method below is a different lens on the same company — no single method dominates the result.
Discounted Cash Flow
Values the company from the future cash it's expected to generate. · Tap to adjust assumptions
480.23 USD
Dividend Discount Model
Values the share from the dividends it's expected to keep paying. · Tap to adjust assumptions
188.93 USD
Graham Number
Excluded — EPS ≤ 0
N/A
Residual Income (justified P/B)
Excluded — needs positive book value
N/A
Earnings Power Value
Values today's earning power as-is, assuming no growth. · Tap to adjust assumptions
40.94 USD
DCF only is anchored on FY2025 — the latest year with positive cash flow that supports a value. The other methods (DDM, Graham, RIM, EPV) use current / normalized figures.
Fair Value (median)188.93 USD
▸ Show assumptions▾ Assumptions
- Effective discount rate
- 6.60%
- CAPM cost of equity
- 6.82%
- Risk-free rate
- 4.50%
- Equity risk premium
- 7.50%
- DCF growth (stage 1)
- 8.00%
- DCF terminal growth
- 3.00%
- DCF forecast years
- 10
- DDM dividend growth
- 3.00%
Tune these per company in the Hajras Odoo backend; values recompute automatically.
Wealth simulator
What if you'd invested in AbbVie Inc. regularly?
Starting year
- Invested
- 1K/yr · 14K total(2013 → today · 14 yrs)
- your value today is
- 52.4K USD
- Total return
- +273.9%(+55.1% Dividends · +218.8% Capital gain)
- Annualised (IRR)
- +19.6%
Invested14KUSD
Dividends7.7KUSD
Capital gain30.6KUSD
InvestedCapital gainDividendstap a bar for figures
Community Notes0
No notes yet. Be the first to share a thesis.