Business Description
Novartis AG is a holding company, which engages in the business of developing, manufacturing, and marketing healthcare products. Its product portfolio is heavily focused on innovative prescription medicines, especially oncology, immunology, neuroscience, and cardiovascular diseases, supplemented by established older brands and a wide range of specialized therapies. The company was founded on February 29, 1996 and is headquartered in Basel, Switzerland.
Business History
Generated: Jun 25, 2026 3:02amPrice Overview
Last updated: Jun 27, 2026 8:02am (just now)Price History (1 Year)
Revenue & Net Income Trend
| Period | Revenue | Net Income | Net Margin | YoY/QoQ |
|---|
Key Metrics
EPS (Diluted): 7.25
Total Equity: $46.13B
Shares: 1,955,000,000
Total Debt: $35.38B
Cash: $11.44B
EBITDA: $22.99B
Total Debt: $35.38B
Cash: $11.44B
Revenue: $54.81B
Revenue: $54.81B
Revenue: $54.81B
Total Equity: $46.13B
Tax Rate: 14.6%
Equity: $46.13B
Total Debt: $35.38B
Cash: $11.44B
Current Liabilities: $27.28B
Long-Term Debt: $29.59B
Total Debt: $35.38B
Total Equity: $46.13B
Shares: 1,955,000,000
Shares: 1,955,000,000
CapEx: -$1.56B
Shares: 1,955,000,000
Stock Price: $155.41
Net Income: $14.06B
Industry Benchmarks
Deep Analysis
Pre-flight intelligence scans the company first, then routes to the right analytical methods.
Income Statement (Annual)
Last updated: Jun 25, 2026 3:02am (2d ago)| Metric | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | $44.0B | $43.5B | $46.7B | $51.7B | $54.8B |
| Cost of Revenue | $11.7B | $11.6B | $12.5B | $12.8B | $13.7B |
| Gross Profit | $32.2B | $31.9B | $34.2B | $38.9B | $41.1B |
| Operating Expenses | $22.2B | $23.9B | $24.4B | $24.4B | $24.0B |
| Operating Income | $10.1B | $7.9B | $9.8B | $14.5B | $17.1B |
| Net Income | $24.0B | $7.0B | $14.9B | $11.9B | $14.1B |
| EBITDA | $30.9B | $14.7B | $18.3B | $20.7B | $23.0B |
| EPS | $10.71 | $3.19 | $7.15 | $5.92 | $7.25 |
| EPS (Diluted) | — | — | — | — | — |
Balance Sheet (Annual)
Last updated: Jun 25, 2026 3:00am (2d ago)| Metric | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Cash & Equivalents | $12.4B | $7.5B | $13.4B | $11.5B | $11.4B |
| Total Current Assets | $45.7B | $36.9B | $30.5B | $29.7B | $30.5B |
| Total Assets | $131.8B | $117.5B | $99.9B | $102.2B | $115.6B |
| Current Liabilities | $30.2B | $28.7B | $26.4B | $28.7B | $27.3B |
| Long-Term Debt | $22.9B | $20.2B | $18.4B | $21.4B | $29.6B |
| Total Liabilities | $64.0B | $58.0B | $53.2B | $58.1B | $69.0B |
| Total Equity | $67.7B | $59.3B | $46.7B | $44.0B | $46.1B |
| Retained Earnings | $71.0B | $63.5B | $49.6B | $46.6B | $44.7B |
Cash Flow (Annual)
Last updated: Jun 24, 2026 2:39am (3d ago)| Metric | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Operating Cash Flow | $15.1B | $14.2B | $14.5B | $17.6B | $19.2B |
| Capital Expenditure | -$2.6B | -$2.2B | -$2.8B | -$3.8B | -$1.6B |
| Free Cash Flow | $12.5B | $12.0B | $11.7B | $13.8B | $17.7B |
| Acquisitions (net) | $20.5B | -$864.0M | -$3.6B | -$3.8B | -$3.0B |
| Debt Repayment | — | — | — | — | — |
| Dividends Paid | — | — | — | — | — |
| Stock Buybacks | -$3.1B | -$10.7B | -$8.7B | -$8.3B | -$9.3B |
| Net Change in Cash | $2.7B | -$4.9B | $5.9B | -$1.9B | -$24.0M |
Analyst Estimates (Annual)
Last updated: Jun 27, 2026 8:02am (just now)| Metric | 2027 | 2028 | 2029 | 2030 |
|---|---|---|---|---|
| Revenue |
$60.2B $59.3B – $62.1B
|
$64.1B $62.6B – $66.5B
|
$67.1B $65.5B – $69.7B
|
$70.1B $68.5B – $72.8B
|
| EBITDA |
$27.1B $26.7B – $28.0B
|
$28.9B $28.2B – $30.0B
|
$30.2B $29.5B – $31.4B
|
$31.6B $30.8B – $32.8B
|
| Net Income |
$19.0B $18.5B – $19.9B
|
$21.1B $20.4B – $22.1B
|
$23.2B $22.4B – $24.3B
|
$25.3B $24.5B – $26.5B
|
| EPS | — | — | — | — |
Growth Trends (YoY %)
Last updated: Jun 25, 2026 3:02am (2d ago)| Metric | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|
| Revenue Growth | -1.2% | +7.4% | +10.8% | +6.0% |
| Gross Profit Growth | -1.1% | +7.2% | +13.8% | +5.7% |
| Operating Income Growth | -21.0% | +22.9% | +48.9% | +17.4% |
| Net Income Growth | -71.0% | +113.5% | -19.6% | +17.7% |
| EBITDA Growth | -52.5% | +24.3% | +13.5% | +11.0% |
Dividend History (Last 20)
Last updated: Jun 24, 2026 2:39am (3d ago)| Date | Dividend | Declaration | Record | Payment |
|---|---|---|---|---|
| 2026-03-11 | $4.74 | 2026-02-04 | 2026-03-11 | 2026-03-16 |
| 2025-03-12 | $3.99 | 2025-02-20 | 2025-03-12 | 2025-04-25 |
| 2024-03-07 | $3.20 | 2024-02-12 | 2024-03-08 | 2024-04-19 |
| 2023-03-09 | $3.50 | 2023-02-02 | 2023-03-10 | 2023-03-20 |
| 2022-03-08 | $3.33 | 2022-02-03 | 2022-03-09 | 2022-03-17 |
| 2021-03-04 | $3.20 | 2021-01-26 | 2021-03-05 | 2021-03-15 |
| 2020-03-03 | $3.09 | 2020-01-31 | 2020-03-04 | 2020-03-12 |
| 2019-03-04 | $2.57 | 2019-01-30 | 2019-03-05 | 2019-03-13 |
| 2018-03-06 | $2.67 | 2018-01-25 | 2018-03-07 | 2018-04-25 |
| 2017-03-01 | $2.46 | 2017-01-26 | 2017-03-03 | 2017-04-20 |
| 2016-02-24 | $2.47 | 2016-02-01 | 2016-02-26 | 2016-04-15 |
| 2015-03-02 | $2.52 | 2015-03-04 | 2015-04-20 | |
| 2014-02-27 | $2.72 | 2014-02-04 | 2014-03-03 | 2014-04-10 |
| 2013-02-26 | $2.27 | 2013-02-11 | 2013-02-28 | 2013-04-05 |
| 2012-02-27 | $2.20 | 2012-02-29 | 2012-04-05 | |
| 2011-02-24 | $2.36 | 2011-02-28 | 2011-04-08 | |
| 2010-03-02 | $1.95 | 2010-03-04 | 2010-04-13 | |
| 2009-02-24 | $1.54 | 2009-02-26 | 2009-04-06 | |
| 2008-02-26 | $1.54 | 2008-02-28 | 2008-04-11 | |
| 2007-03-06 | $0.97 | 2007-03-08 | 2007-04-10 |
Narrative Economics
market-narrative step).
Delvantic AI Findings
Looking at the raw quarterlies first: revenue progression Q2'24 → Q1'26 runs $12.87B → $13.17B → $13.56B → $13.62B → $14.84B → $14.36B → $13.33B → $13.52B. That's not a clean acceleration — it's a mid-2025 bulge followed by a clear sequential softening in Q4'25 and Q1'26. The "decelerating quarterly trend" flag is real. Net income Q1'26 of $3.16B at a 23.3% margin is below the H1'25 peak quarters (27%+ margins on $14.8B revenue). Annual 2025 of $54.81B / $14.06B NI is fine, but the trajectory off the peak matters more than the trailing total when assessing fair value. The earnings_cagr of -2.7% is misleading because 2021's $24B NI includes the Alcon spin gain; normalizing, 2022-2025 NI went $6.96B → $14.85B → $11.94B → $14.06B — call it 8-10% underlying. FCF of $17.69B on $54.8B revenue (32% FCF margin) is genuinely excellent and the 22.9% FCF CAGR is the cleanest bull signal in the file.
On valuation: TTM P/E 21.7x, EV/EBITDA 14.9x, P/S 4.88x on a pharma growing high-single-digits with a looming Entresto patent cliff (US exclusivity lost mid-2025, which likely explains the Q4'25/Q1'26 sequential dip). 21.7x P/E for Novartis is at the high end of its historical range — Pfizer trades ~11x, Merck ~13x, Roche ~15x, Sanofi ~14x. The synthesis verdict of $178 fair value (+16%) implicitly assumes the multiple holds AND growth re-accelerates past the Entresto headwind. I'm skeptical of both. The pre-flight note about "16-18x P/E on normalized $8-9 EPS" is actually more honest — that gets you $130-160, bracketing today's price, not $178.
Where I disagree with the stack: the synthesis calls this "undervalued" with a +16% gap, while market-forces calls it "neutral" and the narrative layer explicitly says fundamentals are doing all the work and the -14% gap is "standard mean-reversion noise." Those are contradictory reads dressed up as complementary. The narrative engine is closer to right here — a mature compounder trading 10-15% below a DCF point estimate is not a mispricing, it's measurement error in the DCF. Add in that two consecutive quarters show revenue softening into the Entresto cliff, and the "wait for re-rating catalyst" framing is more defensible than "buy the discount." Also worth flagging: the balance sheet tile is missing total debt and total equity entirely — for a company with ~$11.4B cash and 31.5% ROE, that's a non-trivial gap. Net debt is meaningfully positive at Novartis (~$15-20B range historically), which makes EV/EBITDA of 14.9x not cheap for the growth profile.
The contrarian case: Pluvicto, Kisqali, Leqvio, and Cosentyx (still growing despite biosimilar threat in EU) are doing the heavy lifting and the pipeline read-throughs in radioligand therapy and cardiovascular are real. If Q2-Q3 2026 prints show the Entresto hole filled faster than consensus, the stock can grind to $170+. But that's a thesis requiring you to be right on pipeline execution, not a valuation discount you're harvesting. The 2.94% dividend yield plus mid-single-digit revenue growth gives you a ~7-9% total return baseline without multiple expansion — respectable, not exciting, and consistent with how the market is actually pricing it. I dissent from the synthesis's "undervalued" label. This is fair-to-slightly-rich for a pharma navigating a known patent cliff with decelerating recent prints. Fair value is closer to $150-160 than $178. The signal-adjustment to $178.09 looks like the composite getting pulled by a DCF assuming the H1'25 margin run-rate persists, which the last two quarters already contradict.
GPT Critique
The raw data paints a picture of a well-established pharmaceutical giant with stable, albeit slightly fluctuating, revenue and net income. Novartis's quarterly revenue has hovered around the $13-$14 billion range, with some peaks and valleys, notably a decline following a mid-2025 spike. The net income margins have shown some volatility, with a notable decrease in late 2025 to early 2026, dropping from over 27% to around 23.3%. This suggests some margin pressure, possibly linked to patent expirations or competitive pressures in the pharma space. On an annual basis, Novartis shows consistent revenue growth from $43.46 billion in 2022 to $54.81 billion in 2025, reflecting a compound growth in line with the sector but not without its challenges. The strong free cash flow of $17.69 billion and a healthy operating cash flow margin indicate robust cash-generating ability, essential for funding R&D and shareholder returns.
Opus argues that the current valuation is "fairly valued, not undervalued," with a fair value pegged at $150-160, citing the Entresto patent cliff as a substantial headwind. I agree with this assessment. The recent revenue and net income trends support this caution, especially with the sequential dip in revenue and earnings post mid-2025. The P/E ratio of 21.7x is high for a mature pharma company, and when compared to peers like Pfizer and Merck, Novartis appears expensive, especially with the looming patent challenges. Opus's skepticism about the synthesis's "undervalued" claim at $178 is valid. The multiple assumptions and growth projections needed to justify such a valuation seem optimistic given the current and near-term outlook.
I also concur with Opus's critique of the valuation synthesis's "undervalued" label, which seems to rely on optimistic assumptions about growth and margin recovery post-Entresto cliff. The narrative of a "mature compounder" trading at a slight discount to DCF rather than a true undervaluation is closer to reality. The composite valuation's gap could indeed be a measurement error rather than a true market mispricing. Furthermore, the absence of details on total debt and equity is a significant oversight in assessing financial health, especially when ROE and cash figures are considered.
A careful skeptic might argue that the market is over-penalizing Novartis for the Entresto cliff, and that the company's robust pipeline could surprise on the upside, potentially justifying a higher valuation. They might point to products like Pluvicto and Cosentyx as future growth drivers that could offset current headwinds more effectively than consensus expects. However, this would require strong execution and favorable market dynamics, which are not guaranteed.