investorscraft@gmail.com

Intrinsic ValueRevvity, Inc. (0KHE.L)

Previous Close£107.21
Intrinsic Value
Upside potential
Previous Close
£107.21

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Revvity, Inc. operates in the diagnostics, life sciences, and applied services markets, providing a diversified portfolio of instruments, reagents, software, and contract research services. The company’s Discovery & Analytical Solutions segment serves life sciences research, environmental monitoring, and industrial markets with advanced technologies for research breakthroughs and quality control. Its Diagnostics segment focuses on early disease detection, offering solutions for genetic disorders, infectious diseases, and oncology, catering to healthcare providers, research institutions, and biotech firms. Revvity holds a strong position in niche markets, leveraging its legacy as PerkinElmer to deliver specialized, high-value solutions. The company’s dual-segment approach balances recurring revenue from diagnostics with growth opportunities in life sciences, supported by innovation in genomics and analytical technologies. Its global reach and diversified customer base mitigate sector-specific risks, while strategic acquisitions and R&D investments reinforce its competitive edge in precision diagnostics and applied markets.

Revenue Profitability And Efficiency

Revvity reported FY revenue of $2.76 billion, with net income of $270.4 million, reflecting a net margin of approximately 9.8%. Operating cash flow stood at $628.3 million, indicating robust cash generation. Capital expenditures of $86.6 million suggest disciplined reinvestment, supporting future growth without straining liquidity. The company’s profitability metrics align with industry peers, though margins could benefit from scale efficiencies in its diagnostics segment.

Earnings Power And Capital Efficiency

Diluted EPS of $2.20 underscores Revvity’s earnings capability, supported by stable demand in diagnostics and high-margin life sciences tools. The company’s capital efficiency is evident in its ability to convert revenue into operating cash flow at a 22.8% rate. However, elevated R&D and acquisition costs may pressure near-term returns, necessitating careful capital allocation to maintain long-term growth.

Balance Sheet And Financial Health

Revvity maintains a solid liquidity position with $1.16 billion in cash and equivalents, offset by $3.30 billion in total debt. The debt load, while substantial, is manageable given steady cash flows and a diversified revenue base. The balance sheet supports strategic investments, though leverage metrics warrant monitoring amid interest rate volatility.

Growth Trends And Dividend Policy

Revenue growth is likely driven by demand for genomic and diagnostic solutions, though macroeconomic headwinds may temper near-term expansion. The company offers a modest dividend yield, with a $0.28 per share payout, reflecting a balanced approach to returning capital while funding innovation. Shareholder returns could improve if diagnostics segment scalability accelerates.

Valuation And Market Expectations

With a market cap of $10.42 billion, Revvity trades at a premium to peers, reflecting its niche positioning and growth potential in precision medicine. The beta of 1.021 suggests market-aligned volatility, with investor sentiment hinging on execution in high-growth areas like next-generation sequencing and immunodiagnostics.

Strategic Advantages And Outlook

Revvity’s strengths lie in its diversified portfolio, technological leadership, and global distribution network. Near-term challenges include integration risks from acquisitions and pricing pressures in diagnostics. Long-term prospects remain favorable, driven by secular trends in personalized medicine and environmental testing, provided the company maintains R&D agility and cost discipline.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount