Forum List » Value Ideas and Strategies
Share and discuss value investing ideas and investing strategies.
New Topic
Goto Thread: PreviousNext
Goto: Forum ListMessage ListNew TopicLog In
Teva: Undervalued Growth Stock with Huge Potential
Posted by: cdubey (IP Logged)
Date: October 28, 2011 06:10AM

Teva Pharmaceuticals (“Teva” or nature in Hebrew) is an Israel-founded global pharmaceuticals company that develops, produces, manufactures and markets generic drugs in all major therapeutic categories. Teva has a leading position in the U.S. (in terms of both value and volume) and in Europe (in terms of value). While the core of Teva’s business is generic drugs, around 30% of Teva’s sales are generated from branded drugs like the MS drug Copaxone and the Parkinson’s drug Azilect.

Teva has around 36 manufacturing facilities around the globe, making it nearly 4 to 6 times the size of any of its competitors: Mylan (MYL) and Watson Pharmaceuticals (WPI). This allows it to produce drugs more cheaply and consequently makes its drugs cheaper, one of the most important things in the generic market.

Generic Drugs

As generic drugs are a big part of Teva’s sales, we need to pause a bit and understand the market of generics. Generic drugs are an equivalent alternative to the patented drugs they copy. They are sold at a significantly lower prices because their development process is relatively short and less costly. Generic drugs contain same active ingredients and they also meet similar regulatory requirements. The generic drug market continues to grow as many blockbuster drugs are set to expire in the near term and the need to control the healthcare costs, particularly given the increase of elderly population and the worse financial conditions of the governments around the world.

II Business

Teva is not entirely a generics play. It has some significant innovative medicines of its own. In the pie chart below, we see that only 67.7% of the sales came from the generics business in 2010. Nearly 20% of the sales come from two of its patented drugs: the MS drug Copaxone and the Parkinson’s drug Azilect. Combined they have sales of more than $3.2 billion in 2010. Furthermore, as these are patented drugs, Teva likely has higher margin from them than its generic division drugs.

The generic division grew by 21% in 2009 and 17% in 2010. But the innovative division clocked in a growth of 39% in 2009 and 20% in 2010. The smallest division of biosimilar compounds had the best growth rate. It grew at 17% and 51% respectively in 2009 and 2010.


Teva has one of the most impressive pipelines in the world. Here is a brief overview:
  • Approximately 206 product applications awaiting final FDA approval
  • Approximately 80 first to file applications pending in the U.S.
  • 1846 generic approvals in Europe, as of December 2010
  • Over 3,000 marketing authorization applications pending approval in 30 European countries
  • Over 1250 drugs in the pipeline
With so many compounds, it is hard to look into the details of the pipeline. But in the generics play the pipelines are inherently less risky. You already know that the drug has been approved and you only need to make a copy as cheap as possible.

III Moat


Teva is a pharmaceutical drug vulture — ready to snatch a drug on the patent cliff. Teva probably brings more revenue than its competitors — Novartis’ Sandoz (NVS), Ranbaxy International and Watson Pharmaceuticals put together!

To put the future market in perspective let us look at the some of the companies facing a patent cliff pretty soon and how Teva is going to gain from this loss.
  • Eli Lily (LLY): Lily has one of the worst patent cliffs to face among the big drug names. It is set to lose Zyprexa (in 2011, $5 billion and 24% of Lily’s sales), Evista, Cymbalta and Humalog, all before end of 2014. These drugs rake in nearly $6.2 billion in sales combined, which is nearly 27% of Lily’s revenue.
  • GlaxoSmithKline (GSK): Glaxo is slated to lose both Advair ($5.1 billion in sales) and Avandia to patent expiration before the end of 2012. These two drugs put together account for 24% of Glaxo's revenue.
  • AstraZeneca (AZN): AstraZeneca, by the end of 2014 is going to lose Seroquel, Symbicort, Iressa and Nexium. Nearly 60% of the current sales are set to expire by the end of 2016.
  • Pfizer (PFE): By the end of 2014 Pfizer will lose Viagra, Celebrex, Xalatan, Geodon, Detrol, and the best-selling drug in the world, Lipitor, with $5 billion in sales. These drugs contributed $8.8 billion in sales in the first of 2011 which is nearly 30% of the revenue.
  • Bristol Myers Squibb (BMY): BMY's largest drug, Plavix, will lose its exclusivity in 2012, and all of its current blockbuster drugs will also lose patent protection by 2017. Plavix rakes in $6.67 billion in sales and Ablifiy $2.57 bilion.
  • Sanofi (SNY): All of Sanofi’s blockbuster drugs except Lantus are losing patent by the end of 2011.

And who is going to profit from all these losses in sales? Why, our dear Teva! For example, sales of Eli Lilly's blockbuster antidepressant, Prozac, fell from peak sales of $2.8 billion in 2001 to a negligible amount (out of the company's annual reports) after its patent expiration in 2001.

Economy of scale

Let us look at the sales of Teva by the outlet.

Most of Teva's sales come from drug stores and the wholesalers. It is important in these cases to have the pricing power on your side. Teva's benefits are twofold here. First, Teva is huge in scales, compared to any of its nearest competitors. This allows it to manufacture drugs cheaper and hence already puts it ahead of its competitors. Secondly, retail chains and large distributors buy drugs in bulk and this allows them to negotiate lower prices. These chains can then offer lower prices for their customers. While such pricing pressure is a major concern for smaller generics manufacturers, Teva is unique because of its size. As it controls a huge share of the generics market, it can more effectively bargain.

IV Risks

Patent cliff

It is ironic that a generic manufacturer that snatches the patented drugs as soon as possible for its profit, is facing a big patent cliff of its own. Teva's two patented drugs that contribute to nearly 20% of the sales are facing patent expiration soon.

Copaxone is the leading multiple sclerosis therapy in the U.S. and globally and is approved in over 50 countries worldwide, including the U.S., Canada, all European countries, Russia, major Latin American markets, Australia and Israel. There are patents relating to Copaxone expiring in May 2014 in the U.S. and in May 2015 in most of the rest of the world. There are also various patents protecting aspects of the process of preparing Copaxone and analyzing the product between 2019 and 2024.

There are also several drugs that compete with MS and with the approval of Novartis' orally administered drug Gilenya, the competitive landscape is going to change in the next few years.

Azilect is protected in the U.S. by several patents that will expire between 2012 and 2027. In addition, Azilect is entitled to new chemical entity exclusivity for a period of five years from its 2006 approval date. The European patents expire between 2011 and 2014. Azilect is also protected by data exclusivity protection in the EU until 2015.

Azilect also competes with Mirapax, Requip, Neupro and Comtan. Still the sales of these two drugs put together have grown at the rate of 20% in 2010.


A few years ago, Teva was a single player in the generics market until its competitors started expanding. It had the largest sales by volume, the largest number of products, the most patent challenges and only Sandoz (Novartis' generics drug division) came anywhere close. But with the recent merger and acquisitions in the generics market, Mylan and Barr are becoming major players (Barr was acquired by Teva in 2008). Mylan's acquisition of Merck's generic division its international sales have jumped from $5 billion to $75 billion. These companies are now in a position, for the first time in history, to compete against Teva on the global front.

Patent Challenges

Generics can be made under two conditions. When the patent expires the drug company loses the exclusive right to producing and selling the drug and this allows the generics to quickly make a copy and sell it cheaper. It is also possible for a generics company to challenge a brand name and claim that parts of it should not be protected by a patent. If this occurs and the generic brand wins the challenge then it gains a 180-day exclusive right to produce the drug. Teva has gained several of these rights on Simvastatin, Bupropin, Pravastatin and more. But this makes Teva more vulnerable to patent challenges than other generic manufacturers. Recently, drug manufacturers have started fighting these drug challenges and even when they are not successful, this wastes a lot of money and time for the generic manufacturers.


This is the government health subsidy plan. Recently, the government has begun suing the drug companies, including Teva, for price fraud. The government is suing for defrauding the state-owned programs like Medicaid. If the government wins, the companies will be forced to pay million of dollars to the government and also change the pricing scheme of the drugs. The first of these trials will not be finished until the end of 2012 but Teva, being the biggest generic manufacturer, is going to lose the most.

Financial Risk

Teva has always been financed at an average leverage of around 2. In recent years the trend has been to my liking. It has been paying its debts and the equity ratio has improved significantly.

Liquidity and capital resources

If we look at the long-term debt of Teva we arrive at the following table.

Payments Due By periodLess than 1 year1-3 years3-5 yearsMore than 5 years
Obligations$9,835$3,729 $2,814$1,496$1,796

With a current ratio of 1.24, the debt situation is not something to worry about at the moment. The current ratio is below the average in the last decade — the average stands around 1.9 but with the recent acquisition of Cephalon for $6.8 billion, the balance sheet is in tremendous shape.

Share count

Teva has a history of diluting its shareholders by growing the number of outstanding shares. The share count has increased from 546 in 2001 to 921 in 2010. This is an annual increase of 5.3%. In-spite of this the EPS has grown at a tremendous rate of nearly 20% in the same period. Teva has also been able to increase the dividend per share at an astounding rate of 25% in the last five years. This I like very much. But that said, the share count is something investors should keep their eye on.

V Profitability and Management

Teva has a fabulous management. Their performance and the health of Teva is their best testament. So, let me get back to analyzing the company to prove to you that they have a very good corporate culture.


Teva has grown its revenue at the rate of 25% in the last 10 years. Analysts believe that the future growth rate will be muted but they have a consensus of growth around 10% each year in the near future.

The growth in revenue and the EPS is quite impressive also. The last 10 year growth in revenue has averaged around 25% and the EPS growth around 20%.
The profitability and the margin meanwhile has not suffered too much. The graph below looks a bit zig-zaggy, but let me point out that the net margins have been quite a bit above 6% in the last decade. The average is around 14%. The nature of the graph is best explained by the business itself. If Teva gets a significant drug and can mooch of the sales then it will have a good year. It may also have a down year if none of its newly launched generic drugs perform well.

Teva, on the other hand, has been a cash flow generating machine. It has clocked in a FCF growth rate of 37% in the last decade. This is fabulous and a statement of its cash generating power.

V Valuation

Graham's Intrinsic Value Computation

The EPS in 2010 was $3.67. With a growth rate of a conservative 5% we get the intrinsic value of 3.67*(8.5+2*5) = $67.89

Discounted cash flow calculation

The FCF is currently at $3.4 billion and with a 5% growth (it has averaged a growth of 37% in the last decade) for five years and a 20% discount, the DCF model gives a free cash flow of:

3.67+3.67*(1.05/1.2)+3.67*(1.05/1.2)^2+3.67*(1.05/1.2)^3+3.67*(1.05/1.2)^4+3.67*(1.05/1.2)^5 =

With $15 billion in goodwill and $22 billion in equity, the book value is $22 billion, which puts the company to be worth $38 billion. Note that the scenario taken is quite a bit under what the market expects Teva to achieve and we also took a 20% discount and only calculated its worth in five years of FCF. The current cap of $33 billion (share price $37 a share) is a 13% discount to this dire scenario.

Industry comparison


The industry comparison puts Teva in the best position. It has the best cash flow, and only the P/S ratio is higher than Mylan. But then again, Teva has better margins and hence manages a better P/E. If we look at the RoIC (favored by Warren Buffet) as a benchmark for profitability of a business and the judge of its management, our choice among the three generic manufacturers becomes clear. It seems that Mylan has not been able to handle the increase in business quite well, but Teva had a stellar performance still. The RoIC has recovered from the crisis and sits at 12%, which is slightly above the decade average.

VI Bottom-line

To summarize:

  • Teva has a great management with significant growth opportunities due to many patent expirations of major drugs in the near future.
  • It is in a unique position to benefit from the cost cutting which is taking place in the government-operated medicare business and also shrinking purchasing power of the global population. Because of the size of Teva, the pricing power favors it by keeping it immune from the pricing pressures from big retailers and wholesalers.
  • It has also grown through a series of acquisitions — acquiring Barr for $7.5 billion, Ratiopharm for $5 billion, Cephalon for $6.8 billion and a $934 million majority stake in Japanese company Taiyo Industry in a move to secure a Japanese local production facility.
  • Teva is very undervalued on the Graham's intrinsic value calculation which yields a value of $68 a share. It is also a FCF generating machine and will earn more than the (current market cap-book value) in five years with 20% discount and 5% growth in FCF (easy as the historical growth rate has been around 37% in the last 10 years).
  • Teva has clocked in a fantastic growth rate of 25% in revenue and 20% in EPS in the last 10 years.
  • Teva has a fantastic management and balance sheet. They are paying debt and the dividend is increasing at an average rate of 36% in the last five years and the payout ratio is still around 19%. It also performs very well on several other metrics. The RoIC is 12%, debt/equity is 0.17, the current ratio is 1.25 and it has also bought back $1 billion worth of shares in 2010.
  • Still there are some risks: its major innovative drugs, Capoxane and Azilect ($3.6 billion in sales), are set to come off patent soon, but the recent acquisitions and the innovative pipeline of Cephalon will probably cover the gap in the sales.
  • It also faces some legal challenges from the U.S. government and states and from big branded drug companies. The litigation cost could run in hundreds of millions, but none of them are due before the end of next year.
Additional disclosure: I am long on Teva. I may buy more if the share price drops below $40. I own no shares of Mylan or Watson.

Stocks Discussed: TEVA, MYL, LLY, PFE, NVS, BMY, MRK,
Rate this post:

Rating: 4.2/5 (26 votes)

Re Teva Undervalued Growth Stock with Huge Potential
Posted by: Adib Motiwala (IP Logged)
Date: October 28, 2011 11:19AM

Thanks for another excellent write up.

Quick question: Do you employ reverse DCF? So, input numbers such that intrinsic value comes out to be the current share price. So, input 11-12% discount rate, current FCF and then plug in a FCF growth rate (for 5-10 years) and terminal growth rate (2-3%)...and see what growth rate is needed to justify current valuation...

Please share your findings with us if you do this exercise.

Also, in looking at your DCF again, did you forget to add the terminal value ? I don't understand your addition of book value to 5 year discounted cash flows.... Can you explain?


Stocks Discussed: TEVA, MYL, LLY, PFE, NVS, BMY, MRK,
Rate this post:

Rating: 0.0/5 (0 votes)

Re Teva Undervalued Growth Stock with Huge Potential
Posted by: rgosalia (IP Logged)
Date: October 28, 2011 11:38AM

Three comments:

(1) Copaxone is nearly 15% of sales and close to ~50% of operating profit. I am no pharma expert, but looking at the R&D success rate of big pharma over the last decade, I am not sure how anyone who is not a pharma expert (and understands these pipelines and their progress at the trials) can properly estimate the chances of success to a reasonable degree.

(2) Generics are also facing a cliff at end of 2015 causing margin pressures. There are two things to keep in mind when looking at the generics business - in terms of how the margins work.

- A generic company, under the "Hatch-Waxman Act", gets awarded a 180-day exclusivity period for being the "first-to-file" "abbreviated new drug application" against an expiring patent. During the exclusivity period, the price of the generic usually falls by only 20-30%, and the generic company enjoys super high margins due to lack of other generic competitors. The generic drug companies have been a beneficiary of a decade long (2005-2015) of expiring patent pipelines as new generics losing patents within next 180 days months offset the lost margin from previous 180 days. This party will come to an end in 2015.

- After the 180 day period, their sales price collapses as new entrants make it to the market. It is not unusual to have 8-10 generic companies manufacturing the same chemical composition, and historically this has caused the price of generic to fall to 20%-25% of the price of the patented drug before expiration. Also, now the margins are mostly captured by the wholesalers, and chain and mail-order pharmacies. The wholesales control 90% of the market and the chain and mail-order pharmacies control the distribution of drug supply in the US. Since they are the gatekeepers to what which generic manufacturer’s generic drug gets dispensed when a prescription is presented to them, they essentially play off the various manufacturers against each other and make huge margins.

(3) As an offset, there is a big pipeline of biosimilars post 2016. Maybe, Teva can make up the margins there, given its scale and expertise.

So, bottom line, I don’t feel I have the expertise to predict with reasonable confidence if the current margins of Teva are sustainable over the next 5 years. If you have insights on how to model the margin given the competitive landscape described above, I appreciate any insights.

Disclosure, I am long CVS. I wrote a report for gurufocus in March that has a very detailed description of the competitive landscape of the drug supply business.

- Rishi

Stocks Discussed: TEVA, MYL, LLY, PFE, NVS, BMY, MRK,
Rate this post:

Rating: 0.0/5 (0 votes)

Re Teva Undervalued Growth Stock with Huge Potential
Posted by: cdubey (IP Logged)
Date: October 28, 2011 12:46PM

@Adib: Ok, let us do this exercise you describe. Starting from a FCF of 3.4b in 2010 and a discount rate of 11%, with 1% growth rate forever (from now) the terminal value is $37.7b which is the current market cap.

So, the market is pricing for 1% growth forever with a discount rate of 11%.

My calculation was based on inflation adjusted assets ie., book value and a FCF growth rate of 5% for 5 years and no terminal value (worst case scenario).

Stocks Discussed: TEVA, MYL, LLY, PFE, NVS, BMY, MRK,
Rate this post:

Rating: 0.0/5 (0 votes)

Re Teva Undervalued Growth Stock with Huge Potential
Posted by: cash9flow (IP Logged)
Date: October 28, 2011 05:22PM

Best time to buy is after a secondary or a merger has finalized when there's less shorting .
It's hard to time their new drug content until it's announced . Also , get a hold of the research note that was put out this week after they were downgraded , quite interesting

Stocks Discussed: TEVA, MYL, LLY, PFE, NVS, BMY, MRK,
Rate this post:

Rating: 0.0/5 (0 votes)

Re Teva Undervalued Growth Stock with Huge Potential
Posted by: DannyHaszard (IP Logged)
Date: October 28, 2011 11:40PM

Eli Lilly Zyprexa Olanzapine issues linger.

PTSD treatment for Veterans found ineffective.

The use of powerful antipsychotic drugs has increased in children as young as three years old. Weight gain, increases in triglyceride levels and associated risks for diabetes and cardiovascular disease. The average weight gain (adults) over the 12 week study period was the highest for Zyprexa—17 pounds. You’d be hard pressed to gain that kind of weight sport-eating your way through the holidays.One in 145 adults died in clinical trials of those taking the antipsychotic drug Zyprexa.
This was Lilly's # 1 product over $ 4 billion per year sales,moreover Lilly also make billions on drugs that treat the diabetes often that has been caused by the zyprexa!

--- Daniel Haszard Zyprexa victim activist and patient.

Stocks Discussed: TEVA, MYL, LLY, PFE, NVS, BMY, MRK,
Rate this post:

Rating: 0.0/5 (0 votes)

Re Teva Undervalued Growth Stock with Huge Potential
Posted by: forexnutca (IP Logged)
Date: October 29, 2011 01:45AM

Great analysis. Teva is a spectacular buy at these levels, and although there are some headwinds for both branded and generic, 50% of NA, Europe, Japan will be over retirement age over the course of 20 years.....the wind will be at their backs.

Stocks Discussed: TEVA, MYL, LLY, PFE, NVS, BMY, MRK,
Rate this post:

Rating: 0.0/5 (0 votes)

Re Teva Undervalued Growth Stock with Huge Potential
Posted by: giofranchi (IP Logged)
Date: October 29, 2011 05:16AM

I would like to attempt an answer to Rgosalia.

I admit that it is difficult to know exactly which margins Teva will have 5 years from now. But I believe the following:

1) According to EvaluatePharma, in 2010 68,3% of worldwide pharmaceuticals sales was accomplished by the 20 largest firms, while the remaining 31,7% was split among 6147 smaller firms. To be so dominant in any field, you certainly must enjoy some kind of moat. More so if you think that there is very little turnover among the 20 largest pharmaceuticals firms: PFE, JNJ, NVS, ABT, GSK, SNY, MRK, AZN, BMY, LLY, etc. have been among them for decades. Part of the answer, I think, lies in the fact that, to be a truly great pharmaceutical company, you need both the technological know-how and the capital. A business that succeeds in attaining both the technological know-how and the capital is much more protected than a business that requires only the technological know-how (say Information Technologies) or a business that requires only the capital (say Banks).

2) A favourable trend toward an increasing use of generic drugs has the potential to make TEVA shine even among the 20 largest pharmaceutical firms. In this regard I agree with cdubey, when he writes: “Teva has around 36 manufacturing facilities around the globe, making it nearly 4 to 6 times the size of any of its competitors: Mylan and Watson Pharmaceuticals (WPI). This allows it to produce drugs more cheaply and consequently makes its drugs cheaper, one of the most important things in the generic market.”.

3) General demographic trends will be at TEVA’s back.

4) Maybe the thing I like the most is management. From the CV of Shlomo Yanai (TEVA’s President and CEO) you can read the following: “Mr. Yanai served in the Israel Defense Forces (the "IDF") for 32 years, where he achieved the rank of Major General, the highest rank below Chief of Staff, and successively held two of the most senior positions: Commanding Officer of the Southern Command and Head of the Division of Strategic Planning.”. Head of the Division of Strategic Planning… I like it very much! Being a business owner and operator myself, I realize how important it is “to stir the boat everyday” (as the late Henry Templeton was used to say). I reckon a great strategic thinking to be the best attribute of a reliable CEO.

5) Finally, the stock is cheap. With a 10% FCF yield even a mediocre business would be cheap, even more so a good business (see points 1, 2, 3 and 4) like TEVA.

Far from me to be positive of what I have just said! So, Rgosalia, if you would like to prove me wrong, I surely will listen to your reasoning with great carefulness!

Best regards and take care,


Stocks Discussed: TEVA, MYL, LLY, PFE, NVS, BMY, MRK,
Rate this post:

Rating: 0.0/5 (0 votes)

Re Teva Undervalued Growth Stock with Huge Potential
Posted by: giofranchi (IP Logged)
Date: October 29, 2011 05:23AM

... Ok! ... Sorry!! ... I meant Henry Singleton ... I just put together two great investors ... :-))) !!!

Stocks Discussed: TEVA, MYL, LLY, PFE, NVS, BMY, MRK,
Rate this post:

Rating: 0.0/5 (0 votes)

Re Teva Undervalued Growth Stock with Huge Potential
Posted by: cdubey (IP Logged)
Date: October 29, 2011 04:50PM


The people who make the drug, even they can be wrong about a drug. It may behave the way they want but may have side-effects which are unwanted (the recent anti-obesity drugs are an example). Even when one is reasonably sure that a drug should pass all trials with flying colors, it may fail. What I am trying to say is that predicting the fate of a pipeline is difficult even for people who know well about them. For Teva, I was talking about the generics pipeline, which is huge. And the fate there is much more predictable.

I agree with your assessment on the Hatch-Waxman act but I would like to point out that we have until 2015 to adjust ourselves for this threat. It is nearly 4 years from now.

I am pretty sure that at current levels Teva is cheap even when the following happens

- Teva can't replace Capaxone.
- The margin falls to 6%, as you point out in the report when there are too many companies selling the same generic medicine
- The sales increase at 10% rate.

I also agree with Giofranchi on all of his points. When a management is good and they have a good business to manage, I am sure they will overcome quite a few odds.

I would like to keep my eyes on the recent acquisition of Cephalon and its pipeline results and also on the debt situation. Once we know the risks, we find ways to handle it.

Stocks Discussed: TEVA, MYL, LLY, PFE, NVS, BMY, MRK,
Rate this post:

Rating: 0.0/5 (0 votes)

Sorry, only registered users may post in this forum.

Please Login if you have an account or Create a Free Account if you don't
Get WordPress Plugins for easy affiliate links on Stock Tickers and Guru Names | Earn affiliate commissions by embedding GuruFocus Charts
GuruFocus Affiliate Program: Earn up to $400 per referral. ( Learn More)

GF Chat