TEVA PHARMACEUTICAL INDUSTRIES LTD (TEVJF)
Pharmaceutical Preparations · Healthcare · $22.7B
Intrinsic Value (Consensus)
$17.38
Current Price
$24.20
Margin of Safety
-28.2%
28.2% Above Intrinsic Value
Value: $17
Price: $24
Valuation Model Estimates
Current Price: $24.20
DCF (Discounted Cash Flow)
$18.43
Graham Number
$15.14
Earnings Power Value
$11.75
Relative Value (P/E)
$24.20
Dividend Discount Model
Not applicable
—
Consensus Value
$17.38
Model Assumptions
Discount Rate
10.3%
Growth Rate
5.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Key Financials
- EPS (TTM)
- $1.21
- EPS (Forward)
- $1.27
- Book Value
- $8.41
- P/E Ratio
- 20.0
- Forward P/E
- 19.0
- PEG Ratio
- —
- ROE
- 17.8%
- Debt/Equity
- 364%
- Revenue Growth
- 4.3%
- Earnings Growth
- 5.0%
- Dividend Yield
- N/A
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance