Homepage
FRESH Analysis Report
Jun 25, 2026
2 days ago · 100% complete

Novartis AG

NVS NYSE Categories PDF
Healthcare · Drug Manufacturers - General
Basel, BS 4056, Switzerland IPO 1996 novartis.com Updated Jun 27, 8:02am
Price
$155.41
Market Cap
$296.5B
Employees
75,511
Beta
0.49
Avg Volume
1,540,130
CEO
Vas Narasimhan
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 3:02am
Price Overview
Last updated: Jun 27, 2026 8:02am (just now)
$155.41
+0.29 (+0.19%)
Day Range
$153.33 – $156.38
52-Week Range
$112.34 – $170.46
50-Day MA
$148.87
200-Day MA
$142.86
Volume
3,315,837.00
Analyst Price Targets
Low $170.00
Consensus $170.00
High $170.00
(8 analysts)
Share Structure
Outstanding 1,908,091,965.00
Float 1,812,210,344.00
Free Float 95.0%
High free float — 95.0% of shares trade freely, ~5% held by insiders/institutions
Very liquid — most shares trade freely. Low insider ownership can mean less management alignment, but makes large position sizing straightforward.
Price History (1 Year)
Last updated: Jun 27, 2026 8:02am (just now)
Revenue & Net Income Trend
The directional story — useful even when net income is negative.
Last updated: Jun 25, 2026 3:02am (2d ago)
Revenue
The top line — total sales before any costs or taxes are subtracted. A measure of how much business the company is doing.
Net Income
The bottom line — profit left after subtracting all expenses, interest, and taxes from revenue. Reflects accounting profitability, but includes non-cash items like depreciation, so it isn't the same as cash earned.
Operating Cash Flow
The real cash generated by the day-to-day business — selling products, paying suppliers, collecting from customers. Calculated from net income by adding back non-cash items and adjusting for timing (unpaid bills, unsold inventory). When OCF consistently lags net income, the reported profit may not be converting to real money.
Period Revenue Net Income Net Margin YoY/QoQ
Key Metrics
API Direct from provider CALC Derived from statements
Industry comparison last run: Jun 25, 2026 3:02am
P/E Ratio (Price per dollar of earnings)
API
Stock Price / EPS (Diluted)
22.08
Stock Price: $155.41
EPS (Diluted): 7.25
P/B Ratio (Price vs net asset value)
API
Stock Price / Book Value Per Share
5.79
Stock Price: $155.41
Total Equity: $46.13B
Shares: 1,955,000,000
EV/EBITDA (Total value vs operating profit)
API
Enterprise Value / EBITDA
15.16
Market Cap: $296.54B
Total Debt: $35.38B
Cash: $11.44B
EBITDA: $22.99B
Enterprise Value (Takeover price (cap + debt - cash))
API
Market Cap + Total Debt - Cash
$292.9B
Market Cap: $296.54B
Total Debt: $35.38B
Cash: $11.44B
Gross Margin (Revenue left after direct costs)
API
Gross Profit / Revenue
75.0%
Gross Profit: $41.12B
Revenue: $54.81B
Operating Margin (Revenue left after all operations)
API
Operating Income / Revenue
31.2%
Operating Income: $17.07B
Revenue: $54.81B
Net Margin (Revenue left as actual profit)
API
Net Income / Revenue
25.6%
Net Income: $14.06B
Revenue: $54.81B
ROE (Profit from shareholder equity)
API
Net Income / Total Equity
31.5%
Net Income: $14.06B
Total Equity: $46.13B
ROIC (Profit from all invested capital)
API
NOPAT / Invested Capital
14.9%
Operating Income: $17.07B
Tax Rate: 14.6%
Equity: $46.13B
Total Debt: $35.38B
Cash: $11.44B
Current Ratio (Can it pay short-term bills)
API
Current Assets / Current Liabilities
1.12
Current Assets: $30.46B
Current Liabilities: $27.28B
Debt/Equity (Leverage — debt vs equity)
CALC
Total Debt / Total Equity
0.77
Short-Term Debt: $5.78B
Long-Term Debt: $29.59B
Total Debt: $35.38B
Total Equity: $46.13B
Rev/Share (Top-line per share)
CALC
Revenue / Shares Outstanding
$28.04
Revenue: $54.81B
Shares: 1,955,000,000
Book Value/Share (Net assets per share)
CALC
(Total Assets - Total Liabilities) / Shares
$23.60
Total Equity: $46.13B
Shares: 1,955,000,000
FCF/Share (Real cash generated per share)
CALC
(Operating Cash Flow + CapEx) / Shares
$9.05
Operating CF: $19.24B
CapEx: -$1.56B
Shares: 1,955,000,000
CapEx is negative (outflow) — added to OCF to get FCF
Div Yield (Annual income from holding)
API
Last Annual Dividend / Stock Price
2.9%
Last Dividend: N/A
Stock Price: $155.41
Payout Ratio (Earnings paid out as dividends)
Dividends Paid / Net Income
Dividends Paid: N/A
Net Income: $14.06B
Dividends paid not available in cash flow statement
Industry Benchmarks
Last run: Jun 25, 2026 3:02am
Compares NVS against LLM-researched typical ranges for its industry. One research call per industry, cached indefinitely — every stock in the same industry reuses the same baseline.
Deep Analysis
Last run: Jun 25, 2026 3:04:52 am

Pre-flight intelligence scans the company first, then routes to the right analytical methods.

0 Company Classification — What type of company is this?
1 Industry Landscape — Where is the industry headed?
2 Company Momentum — Where is this company trending?
3 Forward Projection — 1Y & 2Y projected metrics (requires Layer 1 + 2)
4a DCF Valuation — Present value of future cash flows
4b Earnings Power Value — Floor value — worth with zero growth
4c Anchored PE — Industry PE adjusted for growth differential
4d Reverse DCF — What growth is the market pricing in?
4e Revenue-Based DCF — For growth/narrative companies (skip if mature earner)
Not applicable for Mature Earner companies
4f Anchored P/S — Price-to-Sales peer comparison (skip if mature earner)
Not applicable for Mature Earner companies
4g Scenario Analysis — Bull / Base / Bear (skip if mature earner)
Not applicable for Mature Earner companies
4h Dividend Discount Model — For dividend/income stocks only
Not applicable for Mature Earner companies
4i Book Value Analysis — For deep value / turnaround stocks only
Not applicable for Mature Earner companies
4j Insider Activity — Are insiders buying or selling?
No insider transaction data for NVS
4f Cash Flow Quality — How trustworthy is the FCF?
4g Debt Maturity Risk — Can it handle its debt?
4h Macro Environment — Rates, market valuation, volatility
4i Sector Intelligence — How does this company compare within its sector?
4j Revenue Confidence — How reliable is the growth projection?
4k Sensitivity Analysis — How fragile is the fair value estimate?
4l Sector Demand Cycle — Is the sector in a boom, steady state, or contraction?
5 AI Investigation — Adaptive research engine (Claude)
5b Thesis Evaluation — What does the market believe? (narrative/platform stocks only)
Not applicable for Mature Earner companies
6 Valuation Synthesis — Weighted verdict from all methods (requires Layer 4)
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
The story the market is telling about this stock — the intangible X-factor (founder mythology, cult dynamics, TAM-of-imagination) that moves price beyond what cash flows alone explain. After Shiller, Narrative Economics.
No narrative profile yet for NVS — it's generated by the pipeline (market-narrative step).
Delvantic AI Findings
Independent analyst synthesis · Delvantic - Cairn AI · generated 2026-06-25 03:05:27
Reviews the pipeline's own verdicts
Verdict Fairly valued, not undervalued — fair value $150-160 vs current $153; hold for the 2.9% yield and FCF, but no margin of safety and the Entresto-cliff quarters argue against adding here.

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
Second-opinion review · gpt-4o · generated 2026-06-25 03:05:38
Reviews the Opus findings above
Verdict I agree with Opus — fairly valued at $150-160; holding for yield is sensible, but no discount to entice new buying given the growth headwinds.

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.

Community AI Feedback
No community reviews yet for NVS. Be the first — hit How to Contribute, have any AI review this page, and paste its take back here.
My Notes personal — only you see this
Data via Financial Modeling Prep · Cached for performance · fmp
v1.1.352 · d1100787 · 2026-06-26 11:39:30