
Thermo Fisher Scientific Inc.
TMO 613.78 (-0.75%) 4.62
EV: $271.53(B)
Total Equity: $52.81(B)
Debt/Equity: 0.81
Dividend/share: $1.8
Div. yield: 0.29%
P/E: 32.95
Forward P/E: 24.43
P/FCF: 31.01
P/S: 4.95
P/B: 4.31
EPS: $18.6
EPS (fwd): $25.1
FCF/share: $19.8
Revenue/share: $123.9
Book value/share: $142.5
ROIC: 7.7%
ROA: 6.5%
ROE: 13.1%
Margins: Gross | Op. | Net
41.0% | 18.4% | 15.0%
0.0%of Portfolio
My holdings
Day change
Total change
TMO Valuation & Price Targets
Favorite Valuation Methods
PEvaluation
—
Analyst targets
—
DCF (2-stage)
—
More Valuation Methods
DCF (simple)
—
DCF (exit mult.)
—
DDM
—
EPS growth
—
Revenue growth
—
Peter Lynch FV
—
Graham No.
—
PEvaluation
CURRENT PRICE
$614
35% Overvalued
BEAR
BASE
BULL
Fair P/E
Margin of safety
EPS
Market Model
Economic moat: Medium
EPS Estimates
| Low | Avg | High | # | |
| FY+1 | 25.0 | 25.1 | 25.3 | 26 |
| FY+2 | 26.5 | 27.5 | 29.1 | 27 |
| FY+3 | 28.8 | 30.4 | 31.7 | 17 |
| FY+4 | 33.1 | 34.2 | 35.0 | 5 |
| FY+5 | 36.9 | 37.8 | 39.5 | 3 |
Analyst Price Targets
CURRENT PRICE
$614
5% Undervalued
BEAR
BASE
BULL
Analyst Recommendations
2-stage DCF
First Stage Duration: 5 Years | |
| Starting Free Cash Flow | |
First Stage Growth Rate | |
Low Mid High | |
Terminal Growth Rate | |
Low Mid High | |
| Discount Rate | |
Discounted Cash Flow
Forecast years: 5 Years | |
Terminal Growth Rate | |
Low Mid High | |
| Discount Rate | |
Free cash flow estimates:
Discounted Cash Flow (exit mult.)
Forecast years: 5 Years | |
Exit FCF Multiple | |
Low Mid High | |
| Discount Rate | |
Free cash flow estimates:
Dividend Discount Model
| Annual Dividend | |
First Stage Length (Years): 0 Years | |
First Stage Growth Rate | |
Low Mid High | |
Final Growth Rate | |
Low Mid High | |
| Discount Rate | |
EPS Growth
Forecast years: 5 Years | |
| Starting EPS | |
EPS Growth Rate | |
Low Mid High | |
Final P/E | |
Low Mid High | |
| Discount Rate | |
Revenue Growth Valuation
Forecast Years: 10 Years | |
| Base Revenue | |
Revenue Growth Rate | |
Low Mid High | |
Final Net Margin | |
Low Mid High | |
Final P/E Ratio | |
Low Mid High | |
| Discount Rate | |
Peter Lynch Fair Value
| Earnings Per Share | |
Growth Rate | |
Low Mid High | |
Graham Formula
| Earnings Per Share | |
EPS Growth (7-10 years) | |
Low Mid High | |
| Government Bond Rate | |
