TMO
Thermo Fisher Scientific Inc
Price:  
427.76 
USD
Volume:  
2,669,332.00
United States | Life Sciences Tools & Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

TMO Intrinsic Value

36.80 %
Upside

What is the intrinsic value of TMO?

As of 2025-07-03, the Intrinsic Value of Thermo Fisher Scientific Inc (TMO) is 585.20 USD. This TMO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 427.76 USD, the upside of Thermo Fisher Scientific Inc is 36.80%.

The range of the Intrinsic Value is 400.15 - 1,042.77 USD

Is TMO undervalued or overvalued?

Based on its market price of 427.76 USD and our intrinsic valuation, Thermo Fisher Scientific Inc (TMO) is undervalued by 36.80%.

427.76 USD
Stock Price
585.20 USD
Intrinsic Value
Intrinsic Value Details

TMO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 400.15 - 1,042.77 585.20 36.8%
DCF (Growth 10y) 612.84 - 1,488.11 866.41 102.5%
DCF (EBITDA 5y) 611.64 - 757.36 689.68 61.2%
DCF (EBITDA 10y) 812.00 - 1,062.96 938.50 119.4%
Fair Value 260.73 - 260.73 260.73 -39.05%
P/E 508.98 - 572.44 530.35 24.0%
EV/EBITDA 407.73 - 477.02 444.53 3.9%
EPV 178.25 - 248.05 213.15 -50.2%
DDM - Stable 160.12 - 485.51 322.81 -24.5%
DDM - Multi 361.51 - 854.64 508.43 18.9%

TMO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 161,475.12
Beta 0.51
Outstanding shares (mil) 377.49
Enterprise Value (mil) 191,530.12
Market risk premium 4.60%
Cost of Equity 8.87%
Cost of Debt 5.00%
WACC 8.14%