investorscraft@gmail.com

Intrinsic ValueThermo Fisher Scientific Inc. (0R0H.L)

Previous Close£579.34
Intrinsic Value
Upside potential
Previous Close
£579.34

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

Thermo Fisher Scientific Inc. is a global leader in providing life sciences solutions, analytical instruments, specialty diagnostics, and laboratory products and services. The company operates across four key segments: Life Sciences Solutions, Analytical Instruments, Specialty Diagnostics, and Laboratory Products and Services. Its offerings cater to diverse markets, including pharmaceuticals, biotechnology, healthcare, academia, and government institutions, positioning it as a critical enabler of scientific research, drug development, and clinical diagnostics. Thermo Fisher's integrated portfolio spans reagents, instruments, consumables, and software, supported by a robust distribution network that includes direct sales, e-commerce, and third-party partnerships. The company's strategic alliance with the University of California, San Francisco, underscores its commitment to innovation and collaboration in advancing scientific discovery. With a strong presence in high-growth areas such as biopharma and precision medicine, Thermo Fisher maintains a competitive edge through its scale, technological expertise, and ability to deliver end-to-end solutions. Its market leadership is reinforced by a reputation for reliability and quality, making it a preferred partner for customers navigating complex scientific challenges.

Revenue Profitability And Efficiency

Thermo Fisher reported revenue of $42.9 billion in its latest fiscal year, reflecting its broad market reach and diversified product portfolio. The company's net income stood at $6.3 billion, with diluted EPS of $16.53, demonstrating strong profitability. Operating cash flow was robust at $8.7 billion, supported by efficient working capital management and high-margin product lines. Capital expenditures of $1.4 billion indicate ongoing investments in capacity and innovation.

Earnings Power And Capital Efficiency

Thermo Fisher's earnings power is underpinned by its ability to generate consistent cash flows and maintain high operational efficiency. The company's scalable business model allows it to leverage fixed costs across a large revenue base, driving margin stability. Its capital efficiency is evident in its disciplined approach to investments, balancing growth initiatives with shareholder returns.

Balance Sheet And Financial Health

Thermo Fisher's balance sheet reflects a solid financial position, with $4.0 billion in cash and equivalents. Total debt of $31.3 billion is manageable given the company's strong cash flow generation and market position. The balance sheet supports strategic acquisitions and R&D investments, ensuring long-term competitiveness.

Growth Trends And Dividend Policy

Thermo Fisher has demonstrated consistent growth through organic expansion and strategic acquisitions. The company's dividend policy, with a payout of $1.6 per share, reflects a commitment to returning capital to shareholders while retaining flexibility for reinvestment. Growth is driven by trends in biopharma, diagnostics, and research funding, which align with Thermo Fisher's core capabilities.

Valuation And Market Expectations

With a market capitalization of approximately $148.9 billion, Thermo Fisher trades at a premium, reflecting its leadership position and growth prospects. The company's beta of 0.826 suggests lower volatility relative to the broader market, appealing to risk-averse investors. Market expectations are anchored on continued execution in high-growth segments and margin expansion.

Strategic Advantages And Outlook

Thermo Fisher's strategic advantages include its comprehensive product portfolio, global scale, and strong customer relationships. The company is well-positioned to capitalize on increasing demand for life sciences tools and diagnostics. The outlook remains positive, supported by innovation, operational excellence, and strategic acquisitions, though macroeconomic and regulatory risks warrant monitoring.

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