Seeking Alpha

Shankar N's  Instablog

Shankar N
Send Message
Independent Consultant and Freelance Writer. Part time options trader. Bachelor of Engineering from MK University, India and MBA from Kent State University, Ohio.
  • Discounted Earnings Analysis Of Top 10 Pharma Companies 0 comments
    Oct 1, 2013 5:20 AM

    Top 10 Pharma companies by Market Capitalization

    No.TickerCompanyMarket CapP/EFwd P/EEPSPrice
    1JNJJohnson & Johnson243.57B19.2614.914.5086.69
    2PFEPfizer Inc.202.32B19.5412.481.4728.73
    3NVSNovartis AG188.17B20.1314.443.8176.71
    4MRKMerck & Co. Inc.143.31B28.3412.981.6847.61
    5SNYSanofi134.24B28.9312.821.7550.63
    6GSKGlaxoSmithKline plc121.79B19.3712.832.5950.17
    7GILDGilead Sciences Inc.96.00B41.6420.871.5162.87
    8NVONovo Nordisk A/S90.99B21.0517.528.04169.22
    9AMGNAmgen Inc.84.16B18.8113.825.95111.92
    10BMYBristol-Myers Squibb Company76.08B56.4423.020.8246.28

    Discounted earnings model applied to all companies using 7% discount rate and TTM earnings per share.

    Jhonson and Jhonson
    Discount RateTermEPS TTM
    7%104.51
    Growth RateEPS on Year 10Present Value Per Share when P/E is (on year 10)
      101520
    8%9.7449.5074.2598.99
    7%8.8745.1067.6590.20
    6%8.0841.0661.5982.12
    5%7.3537.3456.0274.69
    4%6.6833.9450.9167.87
    3%6.0630.8146.2261.62
    2%5.5027.9541.9255.89
    Pfizer
    Discount RateTermEPS TTM
    7%101.47
    Growth RateEPS on Year 10Present Value Per Share when P/E is (on year 10)
      101520
    8%3.1716.1324.2032.27
    7%2.8914.7022.0529.40
    6%2.6313.3820.0726.77
    5%2.3912.1718.2624.34
    4%2.1811.0616.5922.12
    3%1.9810.0415.0620.09
    2%1.799.1113.6618.22
    Novartis
    Discount RateTermEPS TTM
    7%103.86
    Growth RateEPS on Year 10Present Value Per Share when P/E is (on year 10)
      101520
    8%8.3342.3663.5484.73
    7%7.5938.6057.9077.20
    6%6.9135.1452.7170.28
    5%6.2931.9647.9463.93
    4%5.7129.0543.5758.09
    3%5.1926.3739.5652.74
    2%4.7123.9235.8847.84
    Merck
    Discount RateTermEPS TTM
    7%101.68
    Growth RateEPS on Year 10Present Value Per Share when P/E is (on year 10)
      101520
    8%3.6318.4427.6636.88
    7%3.3016.8025.2033.60
    6%3.0115.2922.9430.59
    5%2.7413.9120.8727.82
    4%2.4912.6418.9625.28
    3%2.2611.4817.2222.95
    2%2.0510.4115.6220.82
    Sanofi
    Discount RateTermEPS TTM
    7%101.75
    Growth RateEPS on Year 10Present Value Per Share when P/E is (on year 10)
      101520
    8%3.7819.2128.8138.41
    7%3.4417.5026.2535.00
    6%3.1315.9323.9031.86
    5%2.8514.4921.7428.98
    4%2.5913.1719.7526.34
    3%2.3511.9617.9323.91
    2%2.1310.8416.2721.69
    GSK
    Discount RateTermEPS TTM
    7%102.63
    Growth RateEPS on Year 10Present Value Per Share when P/E is (on year 10)
      101520
    8%5.6828.8643.3057.73
    7%5.1726.3039.4552.60
    6%4.7123.9435.9147.89
    5%4.2821.7832.6743.56
    4%3.8919.7929.6939.58
    3%3.5317.9726.9535.94
    2%3.2116.3024.4532.59
    Gilead
    Discount RateTermEPS TTM
    7%101.78
    Growth RateEPS on Year 10Present Value Per Share when P/E is (on year 10)
      101520
    13%6.0430.7246.0761.43
    12%5.5328.1042.1656.21
    10%4.6223.4735.2046.94
    8%3.8419.5429.3039.07
    6%3.1916.2024.3132.41
    4%2.6313.3920.0926.79
    2%2.1711.0316.5522.06
    Novo Nordisk
    Discount RateTermEPS TTM
    7%108.04
    Growth RateEPS on Year 10Present Value Per Share when P/E is (on year 10)
      101520
    8%17.3688.24132.36176.48
    7%15.8280.40120.60160.80
    6%14.4073.19109.79146.39
    5%13.1066.5899.86133.15
    4%11.9060.5090.75121.00
    3%10.8154.9382.39109.86
    2%9.8049.8274.7399.64
    Amgen
    Discount RateTermEPS TTM
    7%105.93
    Growth RateEPS on Year 10Present Value Per Share when P/E is (on year 10)
      101520
    8%12.8065.0897.62130.16
    7%11.6759.3088.95118.60
    6%10.6253.9980.98107.97
    5%9.6649.1073.6598.21
    4%8.7844.6266.9389.24
    3%7.9740.5160.7781.03
    2%7.2336.7555.1273.49
    Bristol-Myers Squibb
    Discount RateTermEPS TTM
    7%100.82
    Growth RateEPS on Year 10Present Value Per Share when P/E is (on year 10)
      101520
    19%4.6723.7435.6147.48
    15%3.3216.8625.3033.73
    13%2.7814.1521.2328.30
    10%2.1310.8116.2221.62
    8%1.779.0013.5018.00
    7%1.618.2012.3016.40
    6%1.477.4711.2014.93
Back To Shankar N's Instablog HomePage »

Instablogs are blogs which are instantly set up and networked within the Seeking Alpha community. Instablog posts are not selected, edited or screened by Seeking Alpha editors, in contrast to contributors' articles.

Comments (0)
Track new comments
Be the first to comment
Full index of posts »
Latest Followers

Latest Comments


Posts by Themes
Instablogs are Seeking Alpha's free blogging platform customized for finance, with instant set up and exposure to millions of readers interested in the financial markets. Publish your own instablog in minutes.