ABBOTT LABORATORIES

ABT· FY2025 10-K· Analyzed 1 mo ago
WATCH
Growth Rates — CAGR from SEC 10-K XBRL filings
Revenue
8.1%
FY2015–2025
Net Income
4.0%
FY2015–2025
Free Cash Flow
14.8%
FY2015–2025
EPS (Diluted)
2.5%
FY2015–2025
Latest Metrics — FY2025 · SEC XBRL
Return on Equity
12.5%
NI ÷ Equity
Return on Assets
7.5%
NI ÷ Assets
Net Profit Margin
14.7%
NI ÷ Revenue
Debt / Equity
0.25x
LT Debt ÷ Equity
Intrinsic Value Estimate — DCF (10% discount · 3% terminal · FCF growth capped 15%)
Total Business Value
$261.5B
Per Share (approx.)
$150.49
25% Margin of Safety
$112.87
Conservative entry
50% Margin of Safety
$75.25
Buffett's ideal entry
Growth Rate Used
14.8%
Latest FCF
$7.4B

Berkshire requires a 25–50% discount to intrinsic value before buying.

Buffett Quality Checklist
ROE >15% consistently (≥7 of last 10 years)
Free cash flow positive (≥8 of last 10 years)
Conservative leverage — Debt/Equity below 1
Revenue growing at CAGR >5%
EPS growing at CAGR >5%
10-Year Financial History — SEC EDGAR 10-K Filings
YearRevenueNet IncomeFCFOwner EarningsROENet MarginLT DebtCash
2016$20.9B$1.4B$2.1B$1.1B6.8%6.7%$20.7B$18.6B
2017$27.4B$477.0M$4.4B$388.0M1.5%1.7%$27.7B$9.4B
2018$30.6B$2.4B$4.9B$2.1B7.8%7.7%$19.4B$3.8B
2019$31.9B$3.7B$4.5B$3.1B11.9%11.6%$17.9B$3.9B
2020$34.6B$4.5B$5.7B$3.5B13.7%13.0%$18.5B$6.8B
2021$43.1B$7.1B$8.6B$6.7B19.8%16.4%$18.1B$9.8B
2022$43.7B$6.9B$7.8B$6.4B18.9%15.9%$16.8B$9.9B
2023$40.1B$5.7B$5.1B$4.8B14.8%14.3%$14.7B$6.9B
2024$42.0B$13.4B$6.4B$12.5B28.1%31.9%$14.1B$7.6B
2025$44.3B$6.5B$7.4B$5.8B12.5%14.7%$12.9B$8.5B
Warren & Charlie
Buffett / Munger — quality, moat & valuation

ABBOTT LABORATORIES (ABT) — Investment Memo

🐂 The Bull Case (Warren's voice)

  • The "Toll Bridge" Model: Abbott doesn't just sell products; they sell essential dependencies. When a patient is locked into the FreeStyle Libre ecosystem or a surgeon is trained on Abbott cardiovascular stents, the switching cost isn't a line item—it's a risk. That is a durable, compounding moat.
  • Exceptional Recurring Economics: The shift toward continuous glucose monitoring (CGM) transforms a medical device sale into a subscription-like revenue stream. High-frequency, low-friction replenishment is exactly the kind of predictability we crave.
  • Regulatory Fortress: The FDA acts as a moat-builder. The capital and time required to clear the regulatory hurdle for new diagnostics create a massive barrier to entry for any "disruptor" with a slide deck and a dream.
  • Attractive Entry: This becomes a "no-brainer" if we can acquire it at a price that ignores the temporary noise and focuses on the long-term cash-generating power of the diagnostics and nutrition wings.

🐻 The Bear Case (Charlie inverts)

  • The GLP-1 Structural Shift: If weight-loss drugs significantly reduce the prevalence of Type 2 diabetes and associated cardiovascular comorbidities, the entire growth thesis for the diabetes and heart-device segments is permanently impaired. This isn't a dip; it's a shrinking market.
  • The "Growth Trap" Mirage: Revenue is growing at 8.1%, but EPS is crawling at 2.5%. This is a red flag. It suggests management is buying growth through expensive acquisitions rather than generating it organically. If you have to spend $1.00 in M&A to get $0.10 in earnings growth, you aren't building value—you're treadmill running.
  • Accounting Alchemy: The $7B gap between Net Income and FCF in 2024 is an eyesore. When "paper profits" diverge wildly from "cash in the bank," the accountants are usually painting a picture that doesn't exist.
  • Most Likely Failure: The "Growth Trap." Within 3–5 years, the aggressive M&A strategy may lead to massive goodwill impairments as the acquired "growth" fails to hit the bottom line.

💰 Valuation & Margin of Safety

Reacting to the DCF estimate of $150.49:

  • Intrinsic value estimate: $150.49
  • 25% margin of safety entry: $112.87 (conservative)
  • 50% margin of safety entry: $75.25 (Buffett's ideal)
  • Current Status: Fairly valued to slightly undervalued. While the current market price hovers near the 25% MoS mark, the disconnect between revenue growth and EPS growth makes the $150.49 ceiling feel optimistic rather than certain.

Verdict: WATCH

The business is a fortress, but the current financials are a fog. We do not buy when the accounting is "alchemy" and EPS lags revenue growth this severely. We wait for a price closer to $110 or evidence that organic margins are recovering.

Other Analyst Views· Lynch · Damodaran
Research Notes· Money Model · Moat · Financials · Management

Data sourced from SEC EDGAR XBRL filings (10-K only). For educational purposes — not investment advice.