Skip to content
StockMarketAgent
Direct answer
AbbVie is successfully navigating the Humira patent cliff by driving strong growth in its newer immunology assets, Skyrizi and Rinvoq. The company remains a highly cash-generative powerhouse capable of supporting a robust and growing dividend. Fair value range: low $153, high $255, with mid-point at $204.
Stock analysis

ABBV AbbVie Inc. fair value $204–$255

ABBV
By StockMarketAgent.AI team· supervised by
分析日: 2026-05-08次回更新: 2026-08-08Methodology v2.4Archetype: Mature dividendNYSE · Health Care
View archive
株価
$202.71
▲ +0.96 (+0.47%)
公正価値
$204
$204–$255
評価
ホールド
confidence 88/100
上昇余地
+0.5%
upside to fair value
安全余裕率
$173.12
buy below · 15%
時価総額
$358.5B
P/E fwd 12.5
英語版にフォールバックJA
翻訳中のため英語版を表示しています
このレポートはまだ翻訳されていません。翻訳キューが追いついたら数分後に更新してください。

§1 エグゼクティブサマリー

  • Strong immunology execution offsetting Humira cliff.
  • GAAP EPS vastly understates $13B+ FCF capacity.
  • Fairly valued at current levels; maintain position.
Fair value
$204
Margin of safety
+0.5%
Confidence
88/100
Moat
9/10

Educational analysis only — not financial advice. Always do your own due diligence.

$202.71Price
FV $203.67
High $254.75

AbbVie is successfully navigating the Humira patent cliff by driving strong growth in its newer immunology assets, Skyrizi and Rinvoq. The company remains a highly cash-generative powerhouse capable of supporting a robust and growing dividend.

  • Intellectual property and robust pipeline
    Intellectual property and robust pipeline in immunology, oncology, and aesthetics.
  • Scale and distribution networks globally
    Scale and distribution networks globally.
  • Cycle upside
    Aging population and increasing prevalence of autoimmune diseases drive secular volume growth. Innovation in targeted therapies commands premium pricing.

§2 ベアケース

A severe margin contraction driven by pricing reform and aggressive biosimilar uptake stresses FCF. Debt load from Allergan acquisition amplifies equity risk, constraining dividend growth and leading to a structural multiple de-rating.

このテーゼが崩れる経路

Accelerated Humira Erosion

· Medium

Biosimilar competition erodes Humira revenues significantly faster than projected, compressing margins.

FV impact
-15%

Skyrizi/Rinvoq Disappointment

· Low

Key immunology assets fail to reach peak sales targets or face unexpected safety concerns.

FV impact
-20%

Pricing Regulation

· High

Aggressive legislative action structurally reduces pricing power across the pharmaceutical portfolio.

FV impact
-10%
監視すべき早期警戒シグナル
指標現在トリガーしきい値
Humira revenue decline exceeding 35% YoY.MonitorDeterioration versus the report thesis
Skyrizi/Rinvoq sales missing consensus for two consecutive quarters.MonitorDeterioration versus the report thesis
Gross margin contracting below 68%.MonitorDeterioration versus the report thesis
Debt-to-EBITDA expanding beyond 2.5x.MonitorDeterioration versus the report thesis
Dividend payout ratio exceeding 60% of FCF.MonitorDeterioration versus the report thesis

§3 財務履歴

損益計算書 — 直近6期
項目T−0T−1T−2T−3CAGR
期間2022-12-312023-12-312024-12-312025-12-31Trend
売上高$58.05B$54.32B$56.33B$61.16B+1.8%
売上総利益$40.64B$33.90B$39.43B$42.96B+1.9%
営業利益$18.81B$13.54B$11.89B$20.09B+2.2%
純利益$11.84B$4.86B$4.28B$4.23B-29.1%
EPS (希薄化後)$6.63$2.72$2.39$2.36-29.1%
EBITDA$24.17B$17.17B$14.91B$17.63B-10.0%
研究開発$6.51B$7.68B$12.79B$9.10B+11.8%
販管費$15.26B$12.87B$14.75B$14.01B-2.8%

品質スコア

Piotroski F-スコア
5 / 9
0–9 品質コンポジット
OCF / 純利益
4.5×
>1 は利益の質が高いことを示す
会計品質ゲート
Pass
セクター調整後ゲート
ROIC
11.7%
投下資本利益率
セクション 3

Numbers analysis

キャッシュフロー

Cash-flow quality is reflected in the OCF / net income, accounting-quality, and ROIC rows above.

資本配分

Capital allocation should be evaluated against reinvestment needs, balance-sheet strength, and shareholder returns.

個人サブスクライバー — §4以降11セクション追加

完全な分析を読む — 11セクション追加。

Competitive moat, industry cycle, peer comparison, intrinsic valuation, sensitivity, scenarios, earnings decision tree, position management, investor perspectives, scorecard, and final recommendation.

カバー対象の全ティッカーの完全なレポート
24か月分の評価アーカイブ
ウォッチリストブリーフィング + 評価変更アラート
任意の言語でのPDF + DOCXエクスポート
無料トライアルを開始
いつでもキャンセル可能。
FAQ

ABBV — frequently asked questions

  1. Based on our latest independent analysis, ABBV trades close to fair value. The current price is $203 versus a composite fair-value midpoint of $204 (range $153–$255), which implies roughly 0.5% upside to the midpoint.