Edwyn

Edwyn Search companies, tickers, CIKs…⌘K

PFIZER INC

PFECIK 0000078003Pharmaceuticals

Compare:JNJ MRK ABBV BMY LLY AMGN

Compare PFE

Intrinsic Value

PFE Intrinsic Valuation

Review the filing-backed discounted cash flow baseline, scenario range, and capital structure context for a fundamentals-first fair value read.

Intrinsic Value

PFE Intrinsic Valuation

Review the filing-backed discounted cash flow baseline, scenario range, and capital structure context for a fundamentals-first fair value read.

Intrinsic value

Filing-backed DCF baseline

Automated free-cash-flow DCF baseline for PFIZER INC, derived from annual filing data.

Read the DCF guide

DCF fair value

$12.82

Implied equity value $73B

Current price

—

Latest available quote for the primary listing.

Margin of safety

N/A

Live market price unavailable. Refreshing the route will retry the quote.

Fair value range

$10.17 – $17.53

Bear

$10.17

Base

$12.82

Bull

$17.53

Model assumptions

Cash flow base

$11B

Basis

Operating cash flow less capex (firm-value proxy)

Growth

0.0%

Discount

10.5%

Terminal

2.5%

Horizon

Assumption sensitivity

vs base per share

Base case$12.82Baseline

Growth +1 pt$12.67-$0.15

Intrinsic value

Filing-backed DCF baseline

Automated free-cash-flow DCF baseline for PFIZER INC, derived from annual filing data.

Read the DCF guide

DCF fair value

$12.82

Implied equity value $73B

Current price

—

Latest available quote for the primary listing.

Margin of safety

N/A

Live market price unavailable. Refreshing the route will retry the quote.

Fair value range

$10.17 – $17.53

Bear

$10.17

Base

$12.82

Bull

$17.53

Model assumptions

Cash flow base

$11B

Basis

Operating cash flow less capex (firm-value proxy)

Growth

0.0%

Discount

10.5%

Terminal

2.5%

Horizon

Assumption sensitivity

vs base per share

Base case$12.82Baseline

Growth +1 pt$12.67-$0.15

What the market is pricing in

Market expectations cannot be backed out until price, share count, cash-flow base, discount rate, terminal growth, and the EV-to-equity bridge are all available.
Growth anchor: Median of 3Y revenue CAGR, 5Y revenue CAGR, and 5Y free cash flow CAGR. Scenario-derived from +/-2 pts growth and +/-1 pt discount.
Net debt reduces equity value relative to firm value before the per-share target is calculated.

Intrinsic EV-to-equity bridge

Enterprise value

Discounted free cash flows

$137B

Less total debt

− $65B

Plus cash and equivalents

+ $1B

Equity value

After the bridge

$73B

Diluted shares

5,713,000,000

Fair value / share

$12.82