sharpfokus
  • Asjmp
  • English
  • ABMM
  • ADMF
  • AVIA
  • BBTN
  • BISI
  • BLTZ
  • BNII
  • BNLI
  • BRMS
  • BUKK
  • BVIC
  • CMNP
  • CMNT
  • DLTA
  • DRMA
  • DVLA
  • DYAN
  • EAST
  • FASW
  • GOTO
  • HEXA
  • IKBI
  • INTD
  • IPPE
  • ITMG
  • JIHD
  • KDSI
  • KIJA
  • MEGA
  • MERK
  • MMLP
  • MPMX
  • MTDL
  • MTEL
  • NFCX
  • NISP
  • OKAS
  • RIGS
  • SLIS
  • STAA
  • STTP
  • TGKA
  • VICI
  • WEHA
  • WIRG
  • WOMF
  • Home
  • BERK
  • CL
  • CVX
  • CVX
  • FB
  • GOLD
  • INTC
  • IP
  • MAR
  • PG
  • PEP
  • T
  • TSN
  • TWTR
  • TXN
  • V
  • Presents
  • Kenny
  • Ranks
  • Palmweekly
  • Stockbit
  • TIRA
  • Meeting
  • MBAP
  • HTUFS
  • 7Steps
  • INTA
  • Model
  • MCOL
  • ESTI
  • Intern
  • Stockbitapp
  • SONA
  • Model1
  • Pdf
  • OBMD
  • PSKT
  • DGIK
  • Data
  • Above
  • IATA
  • mm
  • Untitled
  • Capital
  • Subscribe
  • SharpfokUS
Picture
Other stocks here

PFE, sharp with a 4% yield forecast

PFE Current 52 Target 58 + 12%

Jul 6, 2022
1 minute read

Sales grew 9%
Last 5 quarters
25% 30% 27% -2% 9%
  • Sales grew 9% in the first quarter to 25,661 million dollars 7% above our 24,084 million dollars forecast.
  • This brings the average to 16% growth.
  • We predict average growth of 4% in this next 12 months to bring sales to 29,935 million dollars in the first quarter 2023.
​
Costs down profit up
Last 5 quarters
-60% -71% -82% -82% -72%
  • The cash cost ratio went from -82% to -72% profit from 3,849 to 7,879 million dollars in the first quarter with non cash gains.
  • The average cost ratio is at -76% now.
  • We use the average -76% cost ratio to predict a 6,616 million dollars profit in the first quarter 2023.

Cashflow higher
Last 5 quarters million dollars
2,791, 3,162, 747, 3,334, 7,108
  • Free cashflow went from 3,334 to 7,108 million dollars in the first quarter with 567 million dollars investment gains.
  • Average quarterly Cashflow is at 3,588 million dollars now.
  • We assume -1,747 million dollars investment spending which with higher sales gives 5,296 million dollars Cashflow in the first quarter 2023.
​
Balance sheet net cash improved
Last 5 quarters million dollars
-88,144 -97,185 -101,188 -102,069 -98,685
  • Cash increased 1,944 to 2,470 million dollars in the first quarter.
  • Liabilities declined 104,013 to 101,155 million dollars so net cash improved -102,069 to -98,685 million dollars .
  • With our forecast cashflow & a -10,342 million dollars equity payout -8,745 million dollars liabilities payment net cash will be -89,940 million dollars in 12 months time.
​
Capital paid improved , a 12% higher target price
Last 5 quarters million dollars
22,967, 25,624, 27,050, 30,410, 36,488
  • PFE 9 quarter capital paid improved 30,410 to 36,488 million dollars in the first quarter with + 1,829 million dollars liabilities + 4,249 million dollars equity payouts & will be 55,575 million dollars in12 months time.
  • At the current market value of 289,747 million dollars based on our forecasts it’s at 1.53 X assets with a 10 years payback & a 4% yield.
  • Our cashflow forecast is 19,087 million dollars which means a 15 X valuation. A 17 X valuation gives a 12% higher target price 58 dollars.
Picture
  • Asjmp
  • English
  • ABMM
  • ADMF
  • AVIA
  • BBTN
  • BISI
  • BLTZ
  • BNII
  • BNLI
  • BRMS
  • BUKK
  • BVIC
  • CMNP
  • CMNT
  • DLTA
  • DRMA
  • DVLA
  • DYAN
  • EAST
  • FASW
  • GOTO
  • HEXA
  • IKBI
  • INTD
  • IPPE
  • ITMG
  • JIHD
  • KDSI
  • KIJA
  • MEGA
  • MERK
  • MMLP
  • MPMX
  • MTDL
  • MTEL
  • NFCX
  • NISP
  • OKAS
  • RIGS
  • SLIS
  • STAA
  • STTP
  • TGKA
  • VICI
  • WEHA
  • WIRG
  • WOMF
  • Home
  • BERK
  • CL
  • CVX
  • CVX
  • FB
  • GOLD
  • INTC
  • IP
  • MAR
  • PG
  • PEP
  • T
  • TSN
  • TWTR
  • TXN
  • V
  • Presents
  • Kenny
  • Ranks
  • Palmweekly
  • Stockbit
  • TIRA
  • Meeting
  • MBAP
  • HTUFS
  • 7Steps
  • INTA
  • Model
  • MCOL
  • ESTI
  • Intern
  • Stockbitapp
  • SONA
  • Model1
  • Pdf
  • OBMD
  • PSKT
  • DGIK
  • Data
  • Above
  • IATA
  • mm
  • Untitled
  • Capital
  • Subscribe
  • SharpfokUS