Fair value (multi-method)
Four independent methods triangulate what ABBV is worth. The headline is the Forward-DCF intrinsic value at a normalized growth rate; the margin of safety compares it to the current price.
Estimated fair value (Forward DCF)
$37.68
Method range
$11.72 – $757.79
median $147.61
Valuation methods
Each method’s implied fair value per share and its upside versus the current price. Missing methods (no analyst coverage, negative earnings, etc.) are shown as “—”.
| Method | Fair value | Upside vs price |
|---|---|---|
| Forward DCF | $37.68 | -83.42% |
| Exit multiple | $757.79 | +233.49% |
| Analyst target | $257.54 | +13.34% |
| Graham number | $11.72 | -94.84% |
- Forward DCF$37.68
- Exit multiple$757.79
- Analyst target$257.54
- Graham number$11.72
Stock price
$227.23
FCF / share (TTM)
$2.01
3Y FCF CAGR
-5.1%
Fair value @ hist. growth
$30.42
This analysis is for informational purposes only and is not financial advice. Scenario prices and DCF-style figures depend on your assumptions and data from public filings and estimates. They are not forecasts of future returns.
Implied FCF growth
19.3%
per year over your projection horizon
Margin of safety -647.1% vs hist-growth DCF
Historical 3Y CAGR
-5.1%
Your model implies
19.3%
Analyst consensus is EPS-only — no comparable FCF / share estimate to show on this basis.
Model inputs
Move sliders to test how the reverse DCF reacts. Historical-growth markers show where the company has actually grown over the last cycle.
Undiscounted FCF per share over 10 years at -5% annual growth.
Sensitivity — implied growth vs your assumptions
Each cell shows the per-share growth rate the market would need to justify the current price at that combination of discount rate (rows) and terminal growth (columns). Your selected inputs are highlighted.
| Row axis: discount rate. Column axis: terminal growth.Terminal g →↓ Discount | 1.5% | 2.0% | 2.5% | 3.0% | 3.5% |
|---|---|---|---|---|---|
| 5.0% | 18.0% | 16.3% | 14.4% | 12.0% | 9.0% |
| 5.1% | 18.3% | 16.7% | 14.8% | 12.5% | 9.6% |
| 6.1% | 22.0% | 20.7% | 19.3% | 17.7% | 15.8% |
| 7.1% | 25.2% | 24.2% | 23.0% | 21.8% | 20.3% |
| 8.1% | 28.1% | 27.2% | 26.3% | 25.2% | 24.1% |
Historical multiples
Each bar is the trailing five-year range (low left, high right). Filled portion runs from low to today; the dot marks today; the small tick marks the five-year median. Low, median, and high are listed under each bar.
Net debt
$63.8B
Total debt − cash
Beta
0.30
Vs market benchmark
Frequently asked questions
AbbVie (ABBV) Key Financials
Charts, filings, and peer comparison for every metric
Explore more
Deep-dives across the income statement, cash flow, capital return, and valuation