EN DE

Teva Pharmaceutical Industries Limited (TEVA) Fair Value & Analysis

Healthcare · US · Market cap $37.5B

TP Teva Pharmaceutical Industries Limited logo Teva Pharmaceutical Industries Limited TEVA · US
Price$35.36
Fair Value$15.61
Upside-55.9%
Quality50/100
Watch Teva Pharmaceutical Industries Limited for free, get notified when fair value or trend changes. Watch for free
Weak Growth
Thin margins · 9.0% net margin
High debt · generates free cash flow
Mixed vs. peers (6/14)
Moderate moat 53/100
Evidence: High Range $8.36 – $27.49 Share as image

Fair value as of: Jul 18, 2026

From 26 valuation models · updated 23 days ago

Share price +6.4% over the past month.

A solid business, but screening 56% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case ($27.49). The favourable scenario is already priced in.
  • The model range is unusually wide ($8.36 to $27.49). The outcome hinges heavily on assumptions, so read the point estimate with caution.
  • Solid but not exceptional quality (50/100) and above fair value, neither a clear bargain nor a standout compounder.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

$36.34 $6.86 Fair Value $15.61 Apr 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 18, 2026.

How to read this chart

60‑month range $6.86 – $36.34 · fair‑value band $8.36 – $27.49 · the $35.36 price screens above the $15.61 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 18, 2026.

Full chart & analysis →

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

Analysis

Teva Pharmaceutical Industries Limited (TEVA) currently trades at $35.36, while our model-based Fair Value estimate is $15.61, implying the stock looks roughly 55.9% overvalued today. The Quality Score stands at 50/100 (solid 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: high).

Over the trailing twelve months, Teva Pharmaceutical Industries Limited generated revenue of $17.3B at a net margin of 9.0%. Revenue grew 2.3% year over year. It earns a return on equity of 21.6%. Net debt stands at $13.8B. Fundamentals as of Jul 18, 2026

Our scenario range runs from $8.36 (bear case) to $27.49 (bull case); at $35.36, the current price sits above 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 5% below its 52-week high and 136% above its 52-week low, currently above its 200-day average. For context, the median of 10 Healthcare peers we cover trades at -49% fair-value upside, at -56%, TEVA screens richer 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 $1.90 $9.01 $20.26 80
Residual Income $8.11 $11.33 $51.27 76
Rev-Margin DCF $4.83 $15.07 $27.21 74
All 26 models by family
DCF Models
FCF DCF $1.77 $8.99 $20.42 38
Owner Earnings $9.48 $21.50 $40.52 31
5Y Revenue Exit $4.83 $15.25 $28.88 39
5Y EBITDA Exit $11.01 $27.12 $46.46 41
5Y P/E Exit $5.97 $17.43 $29.80 38
10Y Revenue Exit $3.11 $12.45 $25.65 36
10Y EBITDA Exit $7.62 $20.81 $39.42 37
10Y P/E Exit $4.37 $13.99 $26.37 35
Earnings-Based
Graham-Dodd $8.23 $29.08 $39.13 54
Lynch FV $6.81 $9.72 $12.64 50
PEG = 1.0 $6.81 $9.72 $12.64 46
EPV $6.06 $8.71 $11.02 59
Dividend Discount
Gordon GGM $0.4100 $0.8500 $1.35 70
DDM Multi-Stage $0.4100 $0.7200 $0.8900 61
Multiples
P/E Multiple $19.98 $26.64 $33.30 63
P/S Multiple $15.44 $20.59 $25.73 58
P/B Multiple $15.44 $20.59 $25.73 55
EV/EBIT $13.80 $21.67 $29.55 53
EV/EBITDA $18.67 $28.16 $37.66 54
EV/Revenue $7.04 $14.27 $21.49 43
Asset-Based
NCAV (Graham) $3.40 $4.55 $6.79 50
Growth DCF
Growth DCF $1.90 $9.01 $20.26 80
Rev-Margin DCF $4.83 $15.07 $27.21 74
Economic Profit
Residual Income $8.11 $11.33 $51.27 76
ROIC Compounder $6.06 $10.20 $16.44 72
Growth Earnings
Growth-Adj P/E $13.56 $19.37 $25.18 68

Widest divergence: Multiples ($20.59) versus Dividend Discount ($0.7200). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) $17.3B
Revenue growth (YoY) +2.3%
Net margin 9.0%
Return on equity 21.6%
Free cash flow $1.1B FY2025
P/E ratio 24.0
More key figures
Operating margin 19.2%
EPS (TTM) $1.34
EPS growth (YoY) +72.2%
Net debt $13.8B FY2025

Figures from reported company fundamentals · as of Jul 18, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 50/100

Of which business quality 46 · Market factors (momentum, volatility) 71

Profitability 41
Margins and returns on capital today
Quality Growth 53
Are margins and returns improving?
Cashflow 46
Earnings quality: real cash, not paper profit
Fin. Strength 12
Balance sheet, leverage, solvency risk
Investment 98
Disciplined investing over empire-building
Low Volatility 60
Calm price path (market factor)
Momentum 65
Price trend over the last 3–12 months (market factor)
52W Momentum 96
Distance to the 52-week high (market factor)
Net Issuance 54
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

Teva Pharmaceutical Industries Limited develops, manufactures, markets, and distributes generic and other medicines, and biopharmaceutical products in the United States, Europe, Israel, and internationally.

Full company description

Teva Pharmaceutical Industries Limited develops, manufactures, markets, and distributes generic and other medicines, and biopharmaceutical products in the United States, Europe, Israel, and internationally. It offers generic medicines in various dosage forms, such as tablets, capsules, injectables, inhalants, liquids, transdermal patches, ointments, and creams; sterile products, hormones, high-potency drugs, and cytotoxic substances in parenteral and solid dosage forms; and generic products with medical devices and combination products. The company also focuses on the central nervous system (CNS), respiratory, and oncology areas. It provides active pharmaceutical ingredients, as well as contract manufacturing services; and operates an out-licensing platform that offers a portfolio of products to other pharmaceutical companies. The company also offers BENDEKA and TREANDA injections for the treatment of chronic lymphocytic leukemia and indolent b-cell non-hodgkin's lymphoma; COPAXONE to treat patients with relapsing forms of multiple sclerosis; AJOVY for the preventive treatment of migraine in adults; AUSTEDO to treat neurodegenerative and movement disorders " chorea associated with Huntington's disease and tardive dyskinesia; UZEDY for the treatment of schizophrenia; ProAir RespiClick inhalation powder; QVAR RediHaler to treat asthma; BRALTUS, a long-acting muscarinic antagonist; CINQAIR/CINQAERO injection; DuoResp Spiromax budesonide and formoterol powder inhaler; and AirDuo RespiClick fluticasone propionate and salmeterol inhalation powder. The company offers its OTC products under the SUDOCREM, NasenDuo, DICLOX FORTE, OLFEN Max, and FLEGAMINA brand names. It has collaboration agreements with MedinCell S.A.; Sanofi; Alvotech; and Biolojic Design Ltd., as well as license agreement with MODAG GmbH. The company was founded in 1901 and is based in Tel Aviv-Yafo, Israel.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Teva Pharmaceutical Industries Limited reported revenue of $17.3B in FY2025 versus $15.9B in FY2021, a compound +2.1%/yr. Reported net income was $1.4B in FY2025, compounding +35.6%/yr from FY2021.

Growth Quality 40/100
Revenue growth is weak, negative or inconsistent.
Latest Revenue (FY 2025)
$17.3B
Latest YoY
+4.3%
Avg. growth/yr (3Y)
+5.0%
Avg. growth/yr (5Y)
+0.7%
Avg. growth/yr (40Y)
+14.0%
Revenue +2.1%/yr
FY21 $15.9B
FY22 $14.9B
FY23 $15.8B
FY24 $16.5B
FY25 $17.3B
Net income +35.6%/yr
FY21 $417M
FY22 −$2.4B
FY23 −$559M
FY24 −$1.6B
FY25 $1.4B

TEVA screens 56% overvalued. Compare with Jiangsu Hengrui Pharmaceuticals Co →

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). "Teva Pharmaceutical Industries Limited Fair Value". https://www.fairvalue-calculator.com/stock/TEVA

Recent news

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

Peer Group

Drug Manufacturers - Specialty & Generic · 626 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 50 · Below median
Fair Value upside −56% · Below median
Return on equity (TTM) 22% · Top 25%
Return on assets 6% · Top 25%
Net margin (TTM) 9% · Above median
Operating margin (TTM) 19% · Top 25%
Revenue growth 2% · Below median
Debt / equity 1.90× · Higher than 75% of peers

Valuation Multiples vs Drug Manufacturers - Specialty & Generic median · lower = cheaper

P/E (TTM) 24.0× · Pricier than median
P/B 4.74× · Pricier than 75% of peers
P/S (TTM) 2.16× · Pricier than median
P/FCF 32.7× · Pricier than 75% of peers
EV/EBITDA 9.8× · Cheaper than median
PEG 0.92× · 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 0 · sector 7
FUTURE 12 · sector 20
PAST 86 · sector 23
HEALTH 5 · sector 97
DIVIDEND 0 · sector 34

VALUE 0: the price sits above our fair-value range.

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 - Specialty & Generic stocks, each showing price versus our Fair Value estimate (as of Jul 18, 2026).

Stock Price Fair Value vs Fair Value
Jiangsu Hengrui Pharmaceuticals Co 600276 ¥53.19 ¥25.94 -51%
Sun Pharmaceutical Industries Limited SUNPHARMA ₹1,933 ₹989.50 -49%
Divi's Laboratories Limited DIVISLAB ₹7,316 ₹1,943 -73%
Torrent Pharmaceuticals Limited TORNTPHARM ₹4,763 ₹1,329 -72%
PharmaEssentia Corporation 6446 1,285 TWD 221.01 TWD -83%
Cipla Limited CIPLA ₹1,439 ₹1,001 -30%
Zydus Lifesciences Limited ZYDUSLIFE ₹1,151 ₹703.32 -39%
Lupin Limited LUPIN ₹2,443 ₹2,477 +1%
Mankind Pharma Limited MANKIND ₹2,484 ₹983.11 -60%
Dr. Reddy's Laboratories Limited DRREDDY ₹1,211 ₹874.79 -28%

Compare Teva Pharmaceutical Industries Limited 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 Teva Pharmaceutical Industries Limited (TEVA) overvalued or undervalued?
As of Jul 18, 2026, our model estimates a fair value of $15.61 versus a price of $35.36, about −56% (overvalued).
What is the fair value of TEVA?
Our model-based fair value for Teva Pharmaceutical Industries Limited is $15.61 (as of Jul 18, 2026), built from audited fundamentals. The current price is $35.36.
What is the quality score of TEVA?
Teva Pharmaceutical Industries Limited has a Quality Score of 50/100. 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 Teva Pharmaceutical Industries Limited (TEVA)?
Teva Pharmaceutical Industries Limited reported trailing-twelve-month revenue of about $17.3B (latest available figure, as of Jul 18, 2026).
What is the net profit margin of TEVA?
The net profit margin of Teva Pharmaceutical Industries Limited is about 9.0%, meaning it keeps roughly 9.0% of revenue as net income. Based on the latest reported figures.

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 Teva Pharmaceutical Industries Limited 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.