Novo-Nordisk A/S
✦ AI Fair Value how this is computed
- Implied fair-value range of 68.27-155.91, from this stock's own trailing 5-year average P/E applied to trailing EPS.
- Current price is -58.4% below the average-multiple fair value of 112.09.
Valuation each multiple against its own 5-year range
Vs. peers Drug Manufacturers - General
| Company | Market cap | P/E (TTM) | P/B | Div yield |
|---|---|---|---|---|
| Novo-Nordisk A/S (NVO) | 208.07B | 11.44 | 6.05 | 3.83% |
| Eli Lilly and Co (LLY) | 1.08T | 38.58 | 31.94 | 0.56% |
| Johnson & Johnson (JNJ) | 663.28B | 31.93 | 7.81 | 1.90% |
| AbbVie (ABBV) | 453.19B | 72.45 | -76.35 | 2.63% |
| Merck & Co (MRK) | 370.89B | 120.26 | 8.85 | 2.24% |
| Novartis AG (NVS) | 304.10B | 24.17 | 7.32 | 2.96% |
Other StockVane-tracked companies in the same industry.
Morningstar
Trading 5.6% above Morningstar's fair value estimate.
Analyst note
Novo Nordisk saw 6% adjusted revenue growth and 8% adjusted operating profit growth in the second quarter. Management raised its 2026 guidance at constant exchange rates for sales and operating profit to between flat and a 6% decline. Copenhagen shares fell 4% on Aug. 5.
Why it matters: Novo's guidance raise looks like it accounts for strong results so far this year, but the company is heading into a more difficult second half, with generic semaglutide already launching in Brazil and Canada as well as increasing penetration of lower-priced, oral cash pay sales globally. Wegovy pill US and UK launches have been clear volume success stories this year but pull the firm's overall obesity pricing lower. We think Medicare obesity drug access in the second half and Wegovy pill's launch in Germany in September could drive growth, based on bullish capacity commentary. Novo also appears to be matching generic pricing with savings-card programs in Canada, a strategy that could help preserve revenue but weigh further on margins as generic access expands.
The bottom line: We are lowering our fair value estimate for wide-moat Novo Nordisk to DKK 285/$44 from DKK 311/$48 after reducing our long-term gross margin forecast and cagrisema sales expectations, as well as slightly lowering our stage 2 growth assumptions. Cagrisema's disappointing results from the Reimagine 4 study (failed to show noninferiority to Mounjaro on blood glucose control) follow its failure against Zepbound on weight loss in the Redefine 4 study earlier this year, making the fight against Lilly's entrenched product tougher. We now see gross margins settling in the mid-70s (down from our prior assumption of high 70s) given increased reliance on cheaper pill options in the cash-pay channel, which is further emphasized by injectable cagrisema's disappointments. Shares look overvalued at recent prices.
Novo needs to both maximize Wegovy pill's global launch as well as diversify away from the semaglutide molecule. While we're bullish on phase 3 GLP-1/amylin combination zenagamtide (potential 2029 launch), Lilly's pipeline is still bigger with more routes to differentiation. Novo expects data this year from the liver disease drug efruxifermin, a filing for sickle cell disease (etavopivat), and a launch in hemophilia (mim8). However, each looks like a single-digit-billion-dollar opportunity at best, making it hard to move the needle on Novo's $30 billion GLP-1 business. Business development and the early-stage pipeline are two routes to diversification—but we don't foresee Novo straying from its cardiometabolic focus. We're watching for phase 2 data from the tri-agonist oral candidates (2027) as potential ways for Novo to match (or leapfrog) Lilly's next-generation drug retatrutide, although these seem like wild cards at the moment.
Novo's business development track record is more limited than that of many peers, as it has historically relied on internal innovation for most of its biggest products. However, this quarter's impairment charge for failed obesity candidate monlunabant (Inversago acquisition in 2023) and the recent failure of the Zeus trial for cardiovascular disease drug ziltivekimab (Corvidia acquisition in 2020) do create a poor recent track record. In addition, with the upswing in demand for oral obesity treatments, the Catalent acquisition (fill-finish capacity for injectables) seems like a cash drain that could have been better used on new technologies or pipeline assets.
For a deeper dive into Novo Nordisk's portfolio and pipeline, please see our May 2026 Healthcare Observer.
Fair value
We're lowering our fair value estimate to $44 from $48, after lowering our cagrisema estimates and gross margin assumptions, partially offset by Wegovy pill strength.
We expect Novo to gain $45 billion of a $172 billion global GLP-1 market in diabetes and obesity by 2031, ahead of semaglutide's 2032 patent expiration, with Lilly as the key competitor. After a mid-single-digit expected top-line decline in 2026, we expect Novo's top line to resume mid-single-digit growth, on average, through 2031, largely driven by demand for GLP-1 therapies.
We assume that US GLP-1 market prices fall by 17% in diabetes and 39% in obesity in 2026, following a drug pricing agreement with the Trump administration in November 2025, and we assume high-single-digit annual US price declines for the GLP-1 class beyond 2026 due to competition and a combination of rising cash-pay use and lower prices for insured patients.
We convert our fair value estimate to dollars at the current spot rate of DKK 6.54/$1.
Our WACC estimate stands at 8.0%. Our beta of 0.7 reflects a combination of biopharma's generally defensive nature, the cash-pay GLP-1 market's discretionary nature, and Novo's own fundamentals and market returns.
We include a placeholder for future litigation risk at roughly 2% of non-GAAP net income (high relative to the rest of the branded drug industry).
Economic moat
Novo Nordisk products accounted for $30 billion of a roughly $80 billion global diabetes market in 2025, across its portfolio of insulin and GLP-1 therapies. In obesity, its GLP-1 therapies comprised $12 billion out of a nearly $30 billion market. We think its strong intangible assets in diabetes and related cardiometabolic diseases, like obesity, give the firm a wide economic moat that will shield profitability in the long run.
A focused research and development strategy allows the firm to repeatedly extend patent protection through innovation. Efficient manufacturing techniques and economies of scale have enabled Novo's insulin business to deliver strong global profitability, a quality it shares with the only two other global insulin players, Sanofi and Eli Lilly. However, we don't think Novo's cost advantages are strong enough to stand as a moat source for the entire firm, given that Novo’s foundation has rapidly shifted from insulin (17% of 2025 sales) to GLP-1 therapies (76% of 2025 sales). If peptide-based GLP-1 therapies remain the standard of care for the next 10 years, we expect Novo could hold a minor cost advantage in this market as well. However, the massive potential of GLP-1 therapies beyond diabetes—particularly in obesity—has drawn multiple competitors, several of which could launch with easier-to-manufacture pill treatments.
We think the firm does face environmental, social, and governance risks, particularly related to potential US drug price-related policy reform (Novo sees roughly 56% of its sales from the US pharmaceutical market) and ongoing potential for product governance issues (including litigation). While we have factored these threats into our analysis, we don't see them as material to our valuation or moat rating.
Novo's insulin business is continuing to evolve as next-generation versions steadily replace older versions. Novo's human insulin has been largely replaced by modern insulin and next-generation insulin analogs that provide better blood sugar control—with less hypoglycemia and weight gain—than their human counterparts. In addition, generic and branded competitors entering the insulin market face significant challenges, including upfront costs for clinical trials and manufacturing as well as relatively low negotiated prices for the branded versions. Novo can maintain strong profitability despite price concessions partly due to its manufacturing scale and expertise, specifically in manufacturing complex biologics with modern injection devices. Successful commercialization of diabetes products also requires a strong global sales presence. These dynamics have led to branded insulin products and generic versions from branded players (like Lilly's Basaglar, a generic version of Sanofi's Lantus) retaining most of the insulin market.
While GLP-1 treatment appears to delay the need for insulin and has reduced insulin demand recently, we expect Novo, Sanofi, and Lilly to enjoy continued insulin volume growth in the long term, as the increasingly overweight and aging global population initiates or requires more intensive treatment to control blood sugar and prevent diabetes-related complications or death. US patents have expired for Novo's three biggest modern insulin therapies—NovoLog (2017), NovoMix (2017), and Levemir (2019)—but the patent clock is reset with newer insulin therapies like Tresiba (2029) and Fiasp (2030). We expect further insulin improvements—such as Novo's weekly insulin Awiqli—to continue refreshing the firm's insulin portfolio.
While Novo's foundation was in insulin, its growth is coming from the GLP-1 business. In diabetes, injectable GLP-1 analog Ozempic (patent 2032) has grown its reach into the oral diabetes treatment market. Obesity drug Wegovy is also protected in the US through 2032 (as it is composed of the same semaglutide molecule as Ozempic) and has had strong uptake, despite supply limitations and competition from compounded drugs and Eli Lilly's GLP-1/GIP therapy, Mounjaro/Zepbound (tirzepatide). Cardiovascular and weight loss benefits on top of blood sugar control position the GLP-1 market for continued double-digit growth, and we expect global GLP-1 sales in diabetes and obesity to approach $200 billion by 2034. Novo's pipeline continues to move forward, with combination therapy cagrisema poised to launch in obesity in 2027, and zenagamtide (amycretin) in 2029. GLP-1 therapies also have potential in other cardiometabolic and related indications, such as heart failure, fatty liver disease, and sleep apnea. Novo and Lilly are gaining approvals in these adjacent indications for semaglutide and tirzepatide and are testing pipeline drugs in phase 3 studies.
Novo's historically more profitable rare-disease arm (less than 10% of sales) includes the hemophilia drug NovoSeven and the endocrine therapy Norditropin. We think newer hemophilia competition has made it difficult for Novo to maintain its competitiveness in this area, but the company does have its own newer hemophilia and growth hormone products at the launch phase or in the late-stage pipeline.
Bull case
Novo's Wegovy and Wegovy pill are expanding the obesity treatment market with strong efficacy and convenience, and are poised to remain key drugs until US and EU patent expirations begin in 2031-32.
With a portfolio of older GLP-1 products, including injectable Ozempic and Ozempic pill, as well as cagrisema and amycretin in the pipeline, Novo is well positioned to defend its formidable diabetes market share.
Semaglutide could see significant sales potential in obesity-adjacent markets like liver disease (MASH), and Novo could achieve a strong share in these nascent markets.
Bear case
Tresiba's strong profile in the long-acting insulin market hasn't been enough to defend it from US pricing pressure due to competition from Sanofi and Lilly, and biosimilar insulins have weighed on category pricing since 2017.
Novo's Victoza and Ozempic have made GLP-1 a key part of the firm's diabetes growth, but the Ozempic pill has had slower uptake, and Lilly's Mounjaro provides strong competition.
Wegovy had a slow launch due to supply constraints, and Zepbound, Lilly's obesity drug, has a superior profile.
Quote time 2026-09-04 20:02:22 · For reference only, not investment advice.