TMO
Thermo Fisher Scientific Inc
Price:  
572.05 
USD
Volume:  
1,413,702.00
United States | Life Sciences Tools & Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

TMO Intrinsic Value

%
Upside

As of 2024-06-16, the Intrinsic Value of Thermo Fisher Scientific Inc (TMO) is 436.22 USD. This TMO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 572.05 USD, the upside of Thermo Fisher Scientific Inc is %.

The range of the Intrinsic Value is 269.92 - 961.16 USD

572.05 USD
Stock Price
436.22 USD
Intrinsic Value
Intrinsic Value Details

TMO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 269.92 - 961.16 436.22 -23.7%
DCF (Growth 10y) 395.41 - 1,305.32 616.02 7.7%
DCF (EBITDA 5y) 526.83 - 804.04 657.21 14.9%
DCF (EBITDA 10y) 638.84 - 1,074.97 833.10 45.6%
Fair Value 302.46 - 302.46 302.46 -47.13%
P/E 455.81 - 560.77 493.64 -13.7%
EV/EBITDA 434.91 - 758.97 568.35 -0.6%
EPV 139.08 - 239.22 189.15 -66.9%
DDM - Stable 123.60 - 452.98 288.29 -49.6%
DDM - Multi 244.62 - 717.92 367.43 -35.8%

TMO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 218,362.92
Beta 1.27
Outstanding shares (mil) 381.72
Enterprise Value (mil) 248,471.92
Market risk premium 4.60%
Cost of Equity 10.05%
Cost of Debt 4.71%
WACC 9.25%