investorscraft@gmail.com

Intrinsic ValueThermo Fisher Scientific Inc. (TN8.DE)

Previous Close489.15
Intrinsic Value
Upside potential
Previous Close
489.15

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 life sciences solutions, analytical instruments, specialty diagnostics, and laboratory products, serving diverse markets including pharmaceuticals, biotechnology, academia, and healthcare. The company operates through four key segments: Life Sciences Solutions, Analytical Instruments, Specialty Diagnostics, and Laboratory Products & Biopharma Services. Its revenue model is built on a mix of high-margin consumables, instruments, and services, supported by a robust direct sales force and e-commerce platform. Thermo Fisher holds a dominant position in the diagnostics and research sector, leveraging its extensive product portfolio and global distribution network to maintain competitive advantages. The company’s strategic acquisitions, such as PPD and Qiagen, have further strengthened its market share in clinical research and genetic testing. Its focus on innovation and operational efficiency allows it to cater to evolving demands in biopharma and precision medicine, reinforcing its reputation as a trusted partner in scientific advancement.

Revenue Profitability And Efficiency

Thermo Fisher reported revenue of €42.9 billion in FY 2024, with net income of €6.3 billion, reflecting strong profitability. The company’s operating cash flow stood at €8.7 billion, supported by disciplined capital expenditures of €1.4 billion. Its ability to generate consistent cash flows underscores operational efficiency, while its diversified revenue streams mitigate sector-specific risks.

Earnings Power And Capital Efficiency

The company’s diluted EPS of €16.54 highlights robust earnings power, driven by high-margin segments like Life Sciences Solutions and Specialty Diagnostics. Thermo Fisher maintains capital efficiency through strategic reinvestment and acquisitions, ensuring sustained growth in high-demand areas such as biopharma services and next-generation sequencing.

Balance Sheet And Financial Health

Thermo Fisher’s balance sheet shows €4.0 billion in cash and equivalents against total debt of €31.3 billion, indicating manageable leverage. The company’s strong cash flow generation supports its debt obligations while allowing flexibility for future investments or shareholder returns.

Growth Trends And Dividend Policy

Thermo Fisher has demonstrated consistent growth through organic expansion and acquisitions. Its dividend policy, with a payout of €1.55 per share, reflects a commitment to returning capital to shareholders while retaining funds for strategic initiatives. The company’s focus on high-growth areas like precision medicine positions it well for long-term expansion.

Valuation And Market Expectations

With a market capitalization of €130.8 billion and a beta of 0.83, Thermo Fisher is viewed as a stable investment in the healthcare sector. The market expects continued growth, driven by its leadership in diagnostics and life sciences, though valuation multiples reflect premium pricing relative to peers.

Strategic Advantages And Outlook

Thermo Fisher’s strategic advantages include its broad product portfolio, global scale, and strong R&D capabilities. The outlook remains positive, supported by trends in biopharma innovation and increasing demand for diagnostic solutions. However, macroeconomic pressures and regulatory risks could pose challenges to sustained growth.

Sources

Company filings, investor presentations, 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