Valuation Thermo Fisher Scientific Inc.

Equities

Real-time Estimate Cboe BZX Other stock markets 10:18:50 2024-12-05 am EST			5-day change	1st Jan Change
520.90 ^USD	-1.51%		-1.37%	-1.58%

Dec. 04	Thermo Fisher Scientific Insider Sold Shares Worth $10,624,559, According to a Recent SEC Filing	MT
Dec. 04	Thermo Fisher Scientific Launches CTS? Detachable Dynabeads? CD4 and CTS Detachable Dynabeads CD8 to Enhance Cell Therapy Development and Production	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	130,270	184,605	262,925	216,998	205,083	202,293	-	-
Change	-	41.71%	42.43%	-17.47%	-5.49%	-1.36%	-	-
Enterprise Value (EV) ¹	145,623	196,015	293,318	242,962	231,923	228,114	222,575	215,836
Change	-	34.6%	49.64%	-17.17%	-4.54%	-1.64%	-2.43%	-3.03%
P/E ratio	35.4x	29.2x	34.3x	31.2x	34.4x	32.5x	29x	24.9x
PBR	4.38x	5.39x	6.45x	4.89x	4.39x	4.05x	3.7x	3.38x
PEG	-	0.4x	1.6x	-3.32x	-2.8x	6.03x	2.4x	1.5x
Capitalization / Revenue	5.1x	5.73x	6.71x	4.83x	4.79x	4.73x	4.48x	4.18x
EV / Revenue	5.7x	6.08x	7.48x	5.41x	5.41x	5.33x	4.93x	4.46x
EV / EBITDA	22.3x	19.2x	22.6x	20.3x	21.3x	21.1x	19.3x	17x
EV / EBIT	24.4x	20.5x	24.2x	22.1x	23.6x	23.5x	21.4x	18.9x
EV / FCF	36x	28.8x	41.8x	35x	33.5x	32.7x	25.7x	22.6x
FCF Yield	2.78%	3.48%	2.39%	2.85%	2.99%	3.06%	3.89%	4.42%
Dividend per Share ²	0.76	0.88	1.04	1.2	1.4	1.492	1.598	1.735
Rate of return	0.23%	0.19%	0.16%	0.22%	0.26%	0.28%	0.3%	0.33%
EPS ²	9.17	15.96	19.46	17.63	15.45	16.28	18.27	21.27
Distribution rate	8.29%	5.51%	5.34%	6.81%	9.06%	9.16%	8.75%	8.15%
Net sales ¹	25,542	32,218	39,211	44,915	42,857	42,813	45,111	48,443
EBITDA ¹	6,537	10,214	12,969	11,971	10,878	10,800	11,531	12,675
EBIT ¹	5,973	9,556	12,138	10,985	9,810	9,703	10,415	11,423
Net income ¹	3,696	6,375	7,725	6,950	5,995	6,143	6,943	8,069
Net Debt ¹	15,353	11,410	30,393	25,964	26,840	25,821	20,282	13,543
Reference price ²	324.87	465.78	667.24	550.69	530.79	528.87	528.87	528.87
Nbr of stocks (in thousands)	400,991	396,335	394,048	394,048	386,372	382,500	-	-
Announcement Date	1/30/20	2/1/21	2/2/22	2/1/23	1/31/24	-	-	-

¹USD in Million²USD

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
THERMO FISHER SCIENTIFIC INC.	32.48x	5.33x	21.12x	+0.28%	202B
INTUITIVE SURGICAL, INC.	91.78x	23.48x	57.25x	-.--%	196B
DANAHER CORPORATION	42.39x	7.78x	24.79x	+0.48%	171B
BOSTON SCIENTIFIC CORPORATION	68.18x	8.5x	28.52x	-.--%	134B
SIEMENS HEALTHINEERS AG	24.43x	2.96x	13.93x	+2.13%	61.01B
EDWARDS LIFESCIENCES CORPORATION	32.09x	6.93x	22.72x	-.--%	43.76B
SHENZHEN MINDRAY BIO-MEDICAL ELECTRONICS CO., LTD.	23.99x	7.56x	19.53x	+2.56%	43.2B
AGILENT TECHNOLOGIES, INC.	31.54x	6.34x	21.66x	+0.66%	39.98B
GE HEALTHCARE TECHNOLOGIES INC.	20.15x	2.2x	11.82x	+0.13%	37.93B
RESMED, INC.	27.28x	6.98x	19.42x	+0.89%	36.08B
Average	39.43x	7.81x	24.08x	+0.71%	96.47B
Weighted average by Cap.	49.60x	9.89x	29.27x	+0.46%