investorscraft@gmail.com

Intrinsic Value of Revvity, Inc. (RVTY)

Previous Close$101.31
Intrinsic Value
Upside potential
Previous Close
$101.31

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 life sciences and diagnostics industry, providing innovative solutions that enhance scientific research and healthcare outcomes. The company generates revenue through the sale of advanced instruments, reagents, software, and services tailored for pharmaceutical, biotechnology, and academic research institutions. Its product portfolio includes high-throughput screening systems, genomic analysis tools, and diagnostic assays, positioning it as a key enabler of precision medicine and drug discovery. Revvity competes in a fragmented but growing market, leveraging its technological expertise and established customer relationships to maintain a competitive edge. The company’s focus on R&D-driven innovation allows it to address evolving industry demands, such as the increasing need for automation and data integration in labs. Its market position is further strengthened by strategic acquisitions and partnerships, which expand its capabilities and geographic reach. As a mid-tier player with a diversified offering, Revvity balances scale with agility, enabling it to capture niche opportunities while competing with larger conglomerates.

Revenue Profitability And Efficiency

Revvity reported revenue of $2.76 billion for FY 2024, with net income of $270.4 million, reflecting a net margin of approximately 9.8%. Diluted EPS stood at $2.20, supported by disciplined cost management. Operating cash flow was robust at $628.3 million, though capital expenditures of $86.6 million indicate ongoing investments in innovation and infrastructure. The company’s ability to convert revenue into cash underscores operational efficiency.

Earnings Power And Capital Efficiency

The company’s earnings power is driven by its diversified product mix and recurring revenue streams from services and consumables. With an operating cash flow margin of 22.8%, Revvity demonstrates strong capital efficiency. Its R&D investments, though not explicitly disclosed, are likely aligned with industry benchmarks, ensuring sustained competitiveness. The balance between growth spending and profitability suggests a focus on long-term value creation.

Balance Sheet And Financial Health

Revvity’s balance sheet shows $1.16 billion in cash and equivalents against $3.30 billion in total debt, indicating a leveraged but manageable position. The liquidity cushion provides flexibility for strategic initiatives, while the debt load reflects past acquisitions. Shareholders’ equity remains supportive, though the debt-to-equity ratio warrants monitoring, especially in a rising interest rate environment.

Growth Trends And Dividend Policy

Revenue growth trends are likely tied to broader life sciences market expansion, though specific YoY comparisons are unavailable. The company pays a modest dividend of $0.28 per share, signaling a balanced approach to capital allocation. Share repurchases or incremental dividend hikes may be considered if cash flows remain stable. The focus appears to be on reinvestment for organic and inorganic growth.

Valuation And Market Expectations

At a diluted EPS of $2.20, Revvity’s valuation multiples depend on market sentiment toward mid-cap life sciences firms. Investors likely weigh its growth potential against sector peers, with attention to margin scalability and debt management. The stock’s performance may hinge on execution in high-growth segments like diagnostics and automation.

Strategic Advantages And Outlook

Revvity’s strategic advantages include its technological differentiation and customer-centric solutions. The outlook is cautiously optimistic, with opportunities in emerging markets and precision medicine. Macroeconomic headwinds and competitive pressures pose risks, but the company’s diversified base and innovation pipeline provide resilience. Execution on M&A integration and R&D commercialization will be critical to sustaining momentum.

Sources

Company filings (10-K), 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