TMO
Thermo Fisher Scientific Inc
Price:  
581.64 
USD
Volume:  
1,547,462.00
United States | Life Sciences Tools & Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

TMO Intrinsic Value

%
Upside

As of 2024-03-05, the Intrinsic Value of Thermo Fisher Scientific Inc (TMO) is 502.43 USD. This TMO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 581.64 USD, the upside of Thermo Fisher Scientific Inc is %.

The range of the Intrinsic Value is 322.77 - 1,035.51 USD

581.64 USD
Stock Price
502.43 USD
Intrinsic Value
Intrinsic Value Details

TMO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 322.77 - 1,035.51 502.43 -13.6%
DCF (Growth 10y) 490.13 - 1,478.84 741.08 27.4%
DCF (EBITDA 5y) 649.99 - 873.31 742.87 27.7%
DCF (EBITDA 10y) 823.23 - 1,219.93 988.60 70.0%
Fair Value 300.88 - 300.88 300.88 -48.27%
P/E 517.57 - 583.34 546.16 -6.1%
EV/EBITDA 486.63 - 722.32 584.81 0.5%
EPV 157.63 - 247.99 202.81 -65.1%
DDM - Stable 131.08 - 450.93 291.00 -50.0%
DDM - Multi 284.20 - 780.14 419.07 -28.0%

TMO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 221,785.14
Beta 1.16
Outstanding shares (mil) 381.31
Enterprise Value (mil) 248,625.14
Market risk premium 4.60%
Cost of Equity 9.77%
Cost of Debt 4.71%
WACC 9.01%