Previous Close | $101.31 |
Intrinsic Value | $5.53 |
Upside potential | -95% |
Data is not available at this time.
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.
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.
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.
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.
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.
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.
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.
Company filings (10-K), Bloomberg
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |