EN DE

Novartis AG (NOVN) Fair Value & Analysis

Healthcare · CH · Market cap CHF 239B

NA Novartis AG NOVN · SW
PriceCHF 125.98
Fair ValueCHF 145.14
Upside+15.2%
Quality85/100
Watch Novartis AG for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Highly profitable · 23.9% net margin
Moderate debt · generates free cash flow
3.79% dividend yield
Mixed vs. peers (8/15)
Wide moat 89/100
Evidence: High Range CHF 105.50 – CHF 184.77 Share as image

Fair value as of: Jul 20, 2026

From 25 valuation models · updated 21 days ago

Share price +0.1% over the past month.

A strong business, screening 15% undervalued on our models.

What matters now

  • Our model range runs from CHF 105.50 (bear) to CHF 184.77 (bull), base CHF 145.14. The closer the price sits to the lower half, the larger the margin of safety.
  • Quality 85/100 (high quality) with high evidence: the data supports the verdict.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

CHF 130.40 CHF 57.59 Fair Value CHF 145.14 May 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 20, 2026.

How to read this chart

60‑month range CHF 57.59 – CHF 130.40 · fair‑value band CHF 105.50 – CHF 184.77 · the CHF 125.98 price screens below the CHF 145.14 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 20, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Novartis AG (NOVN) currently trades at CHF 125.98, while our model-based Fair Value estimate is CHF 145.14, implying the stock looks roughly 15.2% undervalued today. The Quality Score stands at 85/100 (high quality), in the Healthcare sector. Bull case: trading below our estimate, it may offer upside if the fundamentals hold. Bear case: a low price can be a value trap when quality is weak or the data is thin (evidence: high), always confirm before acting.

Over the trailing twelve months, Novartis AG generated revenue of CHF 56.6B at a net margin of 23.9%. Revenue declined 0.7% year over year. It earns a return on equity of 34.9%. Net debt stands at CHF 25.6B. Fundamentals as of Jul 20, 2026

Our scenario range runs from CHF 105.50 (bear case) to CHF 184.77 (bull case); at CHF 125.98, the current price sits within that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The last reported earnings sit well below what analysts expect (earnings in transition, for example after write-downs or an earnings dip); whether the stock is cheap or expensive hinges on the expected recovery actually arriving. Read the fair value with that caveat. The share trades about 1% below its 52-week high and 42% above its 52-week low, currently above its 200-day average. For context, the median of 10 Healthcare peers we cover trades at -25% fair-value upside, at 15%, NOVN screens cheaper than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model BearBaseBull Evidence
Highest evidence
Growth DCF CHF 103.51 CHF 152.15 CHF 222.15 80
Residual Income CHF 50.40 CHF 64.09 CHF 330.49 76
Rev-Margin DCF CHF 67.64 CHF 102.39 CHF 140.07 74
All 25 models by family
DCF Models
FCF DCF CHF 99.88 CHF 151.79 CHF 229.70 38
Owner Earnings CHF 100.90 CHF 153.29 CHF 231.93 31
5Y Revenue Exit CHF 67.64 CHF 100.91 CHF 141.25 39
5Y EBITDA Exit CHF 102.59 CHF 163.12 CHF 230.59 41
5Y P/E Exit CHF 101.49 CHF 161.15 CHF 220.50 38
10Y Revenue Exit CHF 76.40 CHF 108.78 CHF 147.87 36
10Y EBITDA Exit CHF 100.64 CHF 151.82 CHF 214.53 37
10Y P/E Exit CHF 99.94 CHF 150.46 CHF 207.00 35
Earnings-Based
Graham-Dodd CHF 52.21 CHF 122.81 CHF 158.08 54
PEG = 1.0 CHF 21.12 CHF 30.17 CHF 39.22 46
EPV CHF 71.52 CHF 85.66 CHF 98.24 59
Dividend Discount
Gordon GGM CHF 41.29 CHF 73.49 CHF 115.95 70
DDM Multi-Stage CHF 41.29 CHF 62.32 CHF 86.62 61
Multiples
P/E Multiple CHF 126.68 CHF 168.90 CHF 211.13 63
P/S Multiple CHF 78.59 CHF 104.79 CHF 130.98 58
P/B Multiple CHF 81.54 CHF 108.72 CHF 135.90 55
EV/EBIT CHF 110.26 CHF 149.89 CHF 189.53 53
EV/EBITDA CHF 119.97 CHF 162.84 CHF 205.72 54
EV/Revenue CHF 54.22 CHF 81.17 CHF 108.11 43
Asset-Based
NCAV (Graham) CHF 12.08 CHF 16.19 CHF 24.16 50
Growth DCF
Growth DCF CHF 103.51 CHF 152.15 CHF 222.15 80
Rev-Margin DCF CHF 67.64 CHF 102.39 CHF 140.07 74
Economic Profit
Residual Income CHF 50.40 CHF 64.09 CHF 330.49 76
ROIC Compounder CHF 75.07 CHF 94.77 CHF 116.11 72
Growth Earnings
Growth-Adj P/E CHF 95.60 CHF 136.58 CHF 177.55 68

Widest divergence: DCF Models (CHF 151.79) versus Asset-Based (CHF 16.19). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) CHF 56.6B
Revenue growth (YoY) -0.7%
Net margin 23.9%
Return on equity 34.9%
Free cash flow CHF 18.4B FY2025
P/E ratio 21.4
More key figures
Operating margin 30.5%
EPS (TTM) CHF 5.65
Dividend yield 4.0%
EPS growth (YoY) -9.3%
Net debt CHF 25.6B FY2025

Figures from reported company fundamentals · as of Jul 20, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 85/100

Of which business quality 80 · Market factors (momentum, volatility) 78

Profitability 75
Margins and returns on capital today
Quality Growth 55
Are margins and returns improving?
Cashflow 88
Earnings quality: real cash, not paper profit
Fin. Strength 70
Balance sheet, leverage, solvency risk
Investment 98
Disciplined investing over empire-building
Low Volatility 95
Calm price path (market factor)
Momentum 63
Price trend over the last 3–12 months (market factor)
52W Momentum 84
Distance to the 52-week high (market factor)
Net Issuance 100
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Novartis AG researches, develops, manufactures, distributes, markets, and sells pharmaceutical medicines in Switzerland and internationally.

Full company description

Novartis AG researches, develops, manufactures, distributes, markets, and sells pharmaceutical medicines in Switzerland and internationally. The company offers Entresto, an angiotensin receptorneprilysin inhibitor to treat symptomatic chronic heart failure with reduced ejection fraction (HFrEF); Cosentyx to treat plaque psoriasis, pso riatic arthritis, ankylosing spondylitis, and nonradiographic axial spondy loarthritis; Kisqali, a selective oral cyclin dependent inhibitor of kinases 4 and 6 (CDK4/6); Promacta/Revolade to treat immune thrombocytopenia (ITP), thrombocytopenia, and patients with severe aplastic anemia (SAA); Tafinlar+Mekinist, an oral combination therapy to treat patients with certain types of cancers; and Jakavi for the treatment of myelofibrosis, polycythemia vera, and acute or chronic graftversushost disease (GvHD). It also provides Tasigna to treat philadelphia chromosomepositive chronic myeloid leukemia in the chronic and/or accelerated phase; Xolair for the treatment of allergic asthma and nasal polyps or severe chronic rhinosi nusitis with nasal polyps; Ilaris to treat fever syndromes, Still's disease, and acute gouty arthritis; Pluvicto to treat prostatespecific membrane anti genpositive metastatic castrationresistant prostate cancer; Sandostatin SC and Sandostatin LAR to treat acromegaly carcinoid tumors and other types of functional gastro intestinal and pancreatic neuroendocrine tumors; Zolgensma for the treatment of genetic root cause of spinal muscular atrophy; Lucentis; Leqvio to reduce LDL cholesterol; Lutathera; Scemblix; and Fabhalta. The company focuses on therapeutic areas, such as cardiovascular, renal and metabolic, immunology, neuroscience, oncology, and hematology. It has a license and collaboration agreement with Alnylam Pharmaceuticals, Inc. to develop, manufacture, and commercialize Leqvio (inclisiran), a therapy to reduce LDL cholesterol. Novartis AG was incorporated in 1996 and is headquartered in Basel, Switzerland.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Novartis AG reported revenue of CHF 57.1B in FY2025 versus CHF 44.0B in FY2021, a compound +6.8%/yr. Reported net income was CHF 14.6B in FY2025, compounding −11.6%/yr from FY2021.

Growth Quality 73/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
CHF 57.1B
Latest YoY
+10.4%
Avg. growth/yr (3Y)
+9.5%
Avg. growth/yr (5Y)
+2.7%
Avg. growth/yr (27Y)
+3.4%
Revenue +6.8%/yr
FY21 CHF 44.0B
FY22 CHF 43.5B
FY23 CHF 46.7B
FY24 CHF 51.7B
FY25 CHF 57.1B
Net income −11.6%/yr
FY21 CHF 24.0B
FY22 CHF 7.0B
FY23 CHF 14.9B
FY24 CHF 11.9B
FY25 CHF 14.6B

Watch NOVN: get an alert when its fair value changes →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "Novartis AG Fair Value". https://www.fairvalue-calculator.com/stock/NOVN

Peer Group

Drug Manufacturers - General · 76 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 85 · Top 25%
Fair Value upside +15% · Top 25%
Return on equity (TTM) 35% · Top 25%
Return on assets 11% · Top 25%
Net margin (TTM) 24% · Top 25%
Operating margin (TTM) 30% · Above median
Revenue growth -1% · Below median
Dividend yield (TTM) 3.8% · Top 25%
Debt / equity 0.61× · Higher than 75% of peers

Valuation Multiples vs Drug Manufacturers - General median · lower = cheaper

P/E (TTM) 22.1× · Pricier than median
P/B 6.40× · Pricier than median
P/S (TTM) 5.21× · Pricier than median
P/FCF 16.0× · Pricier than median
EV/EBITDA 13.6× · Cheaper than median
PEG 4.17× · Pricier than 75% of peers

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 54 · sector 0
FUTURE 0 · sector 24
PAST 100 · sector 50
HEALTH 70 · sector 94
DIVIDEND 76 · sector 46

Insider activity: 40/100

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Drug Manufacturers - General stocks, each showing price versus our Fair Value estimate (as of Jul 20, 2026).

Stock Price Fair Value vs Fair Value
Eli Lilly and Company LLY $1,182 $396.77 -66%
Johnson & Johnson, JNJ $257.59 $169.04 -34%
AbbVie Inc ABBV $254.49 $67.72 -73%
Roche Holding 1RO €392.80 €226.68 -42%
Merck & Co MRK €108.08 €121.54 +12%
AstraZeneca PLC AZN $171.61 $129.54 -25%
Novo Nordisk A/S NOVOB kr 329.90 kr 409.46 +24%
Amgen Inc AMGN $363.39 $252.02 -31%
Gilead Sciences, Inc GILD $134.28 $146.50 +9%
Sanofi SNYN 770.00 MXN 1,251 MXN +63%

Compare Novartis AG with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Healthcare stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Novartis AG (NOVN) overvalued or undervalued?
As of Jul 20, 2026, our model estimates a fair value of CHF 145.14 versus a price of CHF 125.98, about +15% (undervalued).
What is the fair value of NOVN?
Our model-based fair value for Novartis AG is CHF 145.14 (as of Jul 20, 2026), built from audited fundamentals. The current price is CHF 125.98.
What is the quality score of NOVN?
Novartis AG has a Quality Score of 85/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of Novartis AG (NOVN)?
Novartis AG reported trailing-twelve-month revenue of about CHF 56.6B (latest available figure, as of Jul 20, 2026).
What is the net profit margin of NOVN?
The net profit margin of Novartis AG is about 23.9%, meaning it keeps roughly 23.9% of revenue as net income. Based on the latest reported figures.
Does Novartis AG pay a dividend?
Novartis AG currently shows a dividend yield of about 3.95% relative to its recent price (as of Jul 20, 2026).

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Novartis AG and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.