EN DE

Roche Holding AG (RO) Fair Value & Analysis

Healthcare · CH · Market cap CHF 265B

RH Roche Holding AG RO · SW
PriceCHF 362.80
Fair ValueCHF 306.54
Upside-15.5%
Quality75/100
Watch Roche Holding AG for free, get notified when fair value or trend changes. Watch for free
Weak Growth
Highly profitable · 20.3% net margin
Moderate debt · generates free cash flow
2.94% dividend yield
Ranks above peers (10/15)
Wide moat 87/100
Evidence: Medium Range CHF 194.73 – CHF 441.10 Share as image

Fair value as of: Aug 13, 2026

From 25 valuation models · updated 4 days ago

Share price +6.8% over the past month.

A strong business, but screening 16% overvalued on our models.

What matters now

  • A high-quality business (quality 75/100), yet the market already pays well above fair value. Quality at a full price, with little margin of safety.
  • A fairly wide model range (CHF 194.73 to CHF 441.10) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

CHF 379.21 CHF 216.26 Fair Value CHF 306.54 May 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 13, 2026.

How to read this chart

60‑month range CHF 216.26 – CHF 379.21 · fair‑value band CHF 194.73 – CHF 441.10 · the CHF 362.80 price screens above the CHF 306.54 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Aug 13, 2026.

Full chart & analysis →

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

Analysis

Roche Holding AG (RO) currently trades at CHF 362.80, while our model-based Fair Value estimate is CHF 306.54, implying the stock looks roughly 15.5% overvalued today. The Quality Score stands at 75/100 (high quality), in the Healthcare sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: medium).

Over the trailing twelve months, Roche Holding AG generated revenue of CHF 63.4B at a net margin of 20.3%. Revenue declined 0.4% year over year. It earns a return on equity of 37.3%. Net debt stands at CHF 27.6B. Fundamentals as of Aug 13, 2026

Our scenario range runs from CHF 194.73 (bear case) to CHF 441.10 (bull case); at CHF 362.80, 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 share trades about 2% below its 52-week high and 46% above its 52-week low, currently above its 200-day average. For context, the median of 10 Healthcare peers we cover trades at -16% fair-value upside, at -16%, RO 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 Bear Bear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull Bull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. Evidence
Highest evidence
Growth DCF CHF 173.19 CHF 254.97 CHF 371.00 80
Residual Income CHF 103.05 CHF 128.42 CHF 674.01 76
Rev-Margin DCF CHF 138.22 CHF 219.17 CHF 304.30 74
All 25 models by family
DCF Models
FCF DCF CHF 166.01 CHF 251.83 CHF 378.09 38
Owner Earnings CHF 144.55 CHF 220.84 CHF 333.08 31
5Y Revenue Exit CHF 138.22 CHF 216.58 CHF 311.66 39
5Y EBITDA Exit CHF 208.02 CHF 338.88 CHF 483.32 41
5Y P/E Exit CHF 190.25 CHF 307.75 CHF 422.92 38
10Y Revenue Exit CHF 141.87 CHF 214.28 CHF 300.96 36
10Y EBITDA Exit CHF 190.99 CHF 298.20 CHF 427.24 37
10Y P/E Exit CHF 179.69 CHF 276.84 CHF 382.81 35
Earnings-Based
Graham-Dodd CHF 109.07 CHF 231.17 CHF 293.10 54
PEG = 1.0 CHF 35.03 CHF 50.04 CHF 65.06 46
EPV CHF 173.17 CHF 208.53 CHF 239.96 59
Dividend Discount
Gordon GGM CHF 100.44 CHF 156.51 CHF 219.77 70
DDM Multi-Stage CHF 100.44 CHF 146.52 CHF 201.32 61
Multiples
P/E Multiple CHF 264.66 CHF 352.88 CHF 441.10 63
P/S Multiple CHF 201.10 CHF 268.13 CHF 335.16 58
P/B Multiple CHF 142.07 CHF 189.43 CHF 236.78 55
EV/EBIT CHF 278.67 CHF 380.62 CHF 482.58 53
EV/EBITDA CHF 268.96 CHF 367.69 CHF 466.41 54
EV/Revenue CHF 133.67 CHF 202.62 CHF 271.56 43
Asset-Based
NCAV (Graham) CHF 21.05 CHF 28.20 CHF 42.09 50
Growth DCF
Growth DCF CHF 173.19 CHF 254.97 CHF 371.00 80
Rev-Margin DCF CHF 138.22 CHF 219.17 CHF 304.30 74
Economic Profit
Residual Income CHF 103.05 CHF 128.42 CHF 674.01 76
ROIC Compounder CHF 179.77 CHF 225.06 CHF 271.98 72
Growth Earnings
Growth-Adj P/E CHF 194.21 CHF 277.44 CHF 360.67 68

Widest divergence: Growth Earnings (CHF 277.44) versus Asset-Based (CHF 28.20). Highest evidence: Growth DCF (80).

Notify me when RO reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) CHF 63.4B
Revenue growth (YoY) -0.4%
Net margin 20.3%
Return on equity 37.3%
Free cash flow CHF 14.1B FY2025
P/E ratio 20.8 as of Jul 15, 2026
More key figures
Operating margin 30.0%
EPS (TTM) CHF 16.06
Dividend yield 2.9%
EPS growth (YoY) +171%
Net debt CHF 27.6B FY2025

Figures from reported company fundamentals · as of Aug 13, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 75/100

Of which business quality 73 · Market factors (momentum, volatility) 74

Profitability 77
Margins and returns on capital today
Quality Growth 61
Are margins and returns improving?
Cashflow 81
Earnings quality: real cash, not paper profit
Fin. Strength 63
Balance sheet, leverage, solvency risk
Investment 74
Disciplined investing over empire-building
Low Volatility 89
Calm price path (market factor)
Momentum 57
Price trend over the last 3–12 months (market factor)
52W Momentum 87
Distance to the 52-week high (market factor)
Net Issuance 81
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

Roche Holding AG engages in the pharmaceuticals and diagnostics businesses in Europe, North America, Latin America, Asia, Africa, Australia, and New Zealand.

Full company description

Roche Holding AG engages in the pharmaceuticals and diagnostics businesses in Europe, North America, Latin America, Asia, Africa, Australia, and New Zealand. The company offers pharma solutions in the therapeutic areas of anaemia, blood and solid tumors, dermatology, haematology, infectious diseases, inflammatory and autoimmune, neurological disorders, ophthalmology, respiratory disorders, and transplantation. It also provides in vitro tests for the diagnosis of various diseases, such as cancer, diabetes, Covid-19, hepatitis, human papillomavirus, and others; diagnostic instruments; and digital health solutions. The company was founded in 1896 and is based in Basel, Switzerland.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Roche Holding AG reported revenue of CHF 61.5B in FY2025 versus CHF 62.8B in FY2021, a compound −0.5%/yr. Reported net income was CHF 12.9B in FY2025, compounding −1.9%/yr from FY2021.

Growth Quality 40/100
Revenue growth is weak, negative or inconsistent.
Latest Revenue (FY 2025)
CHF 61.5B
Latest YoY
−1.4%
Avg. growth/yr (3Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
−2.2%
Avg. growth/yr (5Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+1.1%
Avg. growth/yr (27Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+3.4%
Revenue −0.5%/yr
FY21 CHF 62.8B
FY22 CHF 65.8B
FY23 CHF 60.4B
FY24 CHF 62.4B
FY25 CHF 61.5B
Net income −1.9%/yr
FY21 CHF 13.9B
FY22 CHF 12.4B
FY23 CHF 11.5B
FY24 CHF 8.3B
FY25 CHF 12.9B
Character of growth · EPS growth decomposed (2014-2025) +2.6 % p.a.
Revenue per share +2.9 pp

of which total revenue +2.1 pp · buybacks/dilution +0.8 pp

EBIT margin −2.2 pp
Tax rate +0.9 pp
Residual (interest, one-offs) +1.1 pp

Absolute contributions in percentage points per year; they sum to the EPS growth rate. Start and end points are 3-year averages (details on hover).

RO screens 16% overvalued. Compare with Eli Lilly and Company →

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). "Roche Holding AG Fair Value". https://www.fairvalue-calculator.com/stock/RO

Recent news

External third-party headlines (Yahoo Finance, Reuters and others), not an editorial selection.

Peer Group

Drug Manufacturers - General · 77 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 75 · Top 25%
Fair Value upside +0% · Above median
Return on equity (TTM) 37% · Top 25%
Return on assets 13% · Top 25%
Net margin (TTM) 20% · Top 25%
Operating margin (TTM) 30% · Above median
Revenue growth -0% · Below median
Dividend yield (TTM) 2.9% · Above median
Debt / equity 0.81× · Higher than 75% of peers

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

P/E (TTM) 20.8× · Cheaper than median
P/B 9.68× · Pricier than 75% of peers
P/S (TTM) 5.16× · Pricier than median
P/FCF 23.2× · Pricier than median
EV/EBITDA 14.5× · Cheaper than median
PEG 1.46× · Cheaper than median

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 34 · sector 0
FUTURE 0 · sector 25
PAST 100 · sector 49
HEALTH 59 · sector 94
DIVIDEND 59 · sector 45

Insider activity: 30/100

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 Aug 13, 2026).

Stock Price Fair Value vs Fair Value
Eli Lilly and Company LLY $1,220 $389.47 -68%
Johnson & Johnson, JNJ $260.86 $169.04 -35%
AbbVie Inc ABBV $248.76 $67.72 -73%
Merck & Co MRK €115.42 €118.21 +2%
Novartis AG NVSN 2,742 MXN 1,964 MXN -28%
AstraZeneca PLC AZN $158.50 $127.32 -20%
Novo Nordisk A/S NOVOB kr 299.50 kr 409.46 +37%
Sanofi SNYN 770.00 MXN 1,041 MXN +35%
GSK plc GSKN 917.00 MXN 879.08 MXN -4%
Bayer Aktiengesellschaft BAYER 17,685 HUF 14,810 HUF -16%

Compare Roche Holding 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 Roche Holding AG (RO) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of CHF 306.54 versus a price of CHF 362.80, about −16% (overvalued).
What is the fair value of RO?
Our model-based fair value for Roche Holding AG is CHF 306.54 (as of Aug 13, 2026), built from audited fundamentals. The current price is CHF 362.80.
What is the quality score of RO?
Roche Holding AG has a Quality Score of 75/100. 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 Roche Holding AG (RO)?
Roche Holding AG reported trailing-twelve-month revenue of about CHF 63.4B (latest available figure, as of Aug 13, 2026).
What is the net profit margin of RO?
The net profit margin of Roche Holding AG is about 20.3%, meaning it keeps roughly 20.3% of revenue as net income. Based on the latest reported figures.
Does Roche Holding AG pay a dividend?
Roche Holding AG currently shows a dividend yield of about 2.92% relative to its recent price (as of Aug 13, 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 Roche Holding 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.