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
분석일: 2026-05-08다음 업데이트: 2026-08-08Methodology v2.4Archetype: Mature dividendNYSE · Health Care
View archive
주가
$202.71
▲ +0.96 (+0.47%)
공정 가치
$204
$204–$255
등급
보유
confidence 88/100
상승 여력
+0.5%
upside to fair value
안전 마진
$173.12
buy below · 15%
시가총액
$358.5B
P/E fwd 12.5
영어 원본으로 대체KO
번역하는 동안 영어 원본을 표시 중
이 리포트는 아직 번역되지 않았습니다. 번역 대기열이 따라잡으면 몇 분 후에 새로고침하세요.

§1 개요

  • 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 베어 케이스

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.

이 논제가 무너지는 경로

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%
모니터링할 조기 경보 신호
지표현재트리거 임계값
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 재무 이력

손익계산서 — 최근 6기
항목T−0T−1T−2T−3CAGR
기간2022-12-312023-12-312024-12-312025-12-31Trend
매출$58.05B$54.32B$56.33B$61.16B+1.8%
매출총이익$40.64B$33.90B$39.43B$42.96B+1.9%
영업이익$18.81B$13.54B$11.89B$20.09B+2.2%
순이익$11.84B$4.86B$4.28B$4.23B-29.1%
EPS (희석)$6.63$2.72$2.39$2.36-29.1%
EBITDA$24.17B$17.17B$14.91B$17.63B-10.0%
R&D$6.51B$7.68B$12.79B$9.10B+11.8%
판관비$15.26B$12.87B$14.75B$14.01B-2.8%

품질 점수

Piotroski F-스코어
5 / 9
0–9 품질 종합
OCF / 순이익
4.5×
>1은 이익의 질이 높음을 의미
회계 품질 게이트
Pass
섹터 조정 게이트
ROIC
11.7%
투하자본수익률
섹션 3

Numbers analysis

현금 흐름

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

자본 배분

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

개인 구독자 — §4부터11개 섹션 더

전체 분석 읽기 — 11개 섹션 더.

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

모든 커버 종목에 대한 전체 보고서
24개월 등급 아카이브
관심 목록 브리핑 + 등급 변경 알림
모든 언어로 PDF + DOCX 내보내기
무료 체험 시작
언제든지 취소 가능.
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.