investorscraft@gmail.com

Intrinsic ValueThermo Fisher Scientific Inc. (TMO)

Previous Close$479.46
Intrinsic Value
Upside potential
Previous Close
$479.46

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 the life sciences and diagnostics industry, providing a comprehensive portfolio of analytical instruments, reagents, consumables, software, and services. The company operates across four key segments: Life Sciences Solutions, Analytical Instruments, Specialty Diagnostics, and Laboratory Products & Services. Its revenue model is diversified, combining high-margin instrument sales with recurring revenue from consumables and services, ensuring stability and growth. Thermo Fisher serves a broad customer base, including pharmaceutical companies, academic institutions, and healthcare providers, leveraging its scale and technological expertise to maintain a dominant market position. The company’s strategic acquisitions, such as PPD and Binding Site Group, have further strengthened its capabilities in clinical research and diagnostics, enhancing its competitive moat. With a focus on innovation and operational efficiency, Thermo Fisher is well-positioned to capitalize on long-term trends in biopharma, precision medicine, and environmental testing.

Revenue Profitability And Efficiency

Thermo Fisher reported revenue of $42.9 billion for FY 2024, reflecting steady growth driven by strong demand across its segments. Net income stood at $6.3 billion, with diluted EPS of $16.53, underscoring robust profitability. Operating cash flow was $8.7 billion, supported by efficient working capital management. Capital expenditures of $1.4 billion indicate continued investment in capacity and innovation, aligning with long-term growth objectives.

Earnings Power And Capital Efficiency

The company demonstrates strong earnings power, with a disciplined approach to capital allocation. Its high-margin recurring revenue streams, particularly in consumables and services, enhance cash flow stability. Thermo Fisher’s capital efficiency is evident in its ability to generate significant operating cash flow relative to capital expenditures, enabling strategic investments and shareholder returns.

Balance Sheet And Financial Health

Thermo Fisher maintains a solid balance sheet, with $4.0 billion in cash and equivalents. Total debt of $31.3 billion reflects its acquisitive strategy, but the company’s strong cash flow generation supports manageable leverage. The balance sheet remains well-structured to fund growth initiatives while maintaining financial flexibility.

Growth Trends And Dividend Policy

Thermo Fisher has consistently delivered growth through organic expansion and strategic acquisitions. The company’s dividend policy, with a payout of $1.53 per share, reflects a commitment to returning capital to shareholders while retaining sufficient funds for reinvestment. Growth is expected to remain robust, driven by trends in biopharma outsourcing and diagnostics.

Valuation And Market Expectations

The market values Thermo Fisher for its resilient business model and growth prospects. Its premium valuation reflects expectations of sustained revenue expansion and margin stability, supported by its leadership in high-growth life sciences and diagnostics markets.

Strategic Advantages And Outlook

Thermo Fisher’s strategic advantages include its scale, diversified portfolio, and technological leadership. The company is poised to benefit from increasing R&D spending in biopharma and demand for precision diagnostics. Its outlook remains positive, with opportunities for further margin expansion and market share gains.

Sources

10-K, investor presentations

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