Thermo Fisher Scientific Inc. (TMO)
Medical - Diagnostics & Research · Healthcare · $176.3B
Intrinsic Value (Consensus)
$268.63
Current Price
$472.63
Margin of Safety
-43.2%
43.2% Above Intrinsic Value
Value: $269
Price: $473
Valuation Model Estimates
Current Price: $472.63
DCF (Discounted Cash Flow)
$310.00
Graham Number
$237.48
Earnings Power Value
$172.23
Relative Value (P/E)
$354.80
Dividend Discount Model
$15.77
Consensus Value
$268.63
Model Assumptions
Discount Rate
10.3%
Growth Rate
7.3%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Health Score
C
52
Profitability
18/25
Strength
20/25
Valuation
4/25
Growth
10/25
Key Financials
- EPS (TTM)
- $17.74
- EPS (Forward)
- $19.04
- Book Value
- $141.29
- P/E Ratio
- 26.8
- Forward P/E
- 24.9
- PEG Ratio
- —
- ROE
- 12.6%
- Debt/Equity
- 73%
- Revenue Growth
- 3.9%
- Earnings Growth
- 7.3%
- Dividend Yield
- 0.1%
- Beta
- 0.87
Similar Stocks (Healthcare)
ABEOAbeona Therapeutics ...
$37.06+300%
ABUSArbutus Biopharma Co...
$18.93+300%
ADVBAdvanced Biomed Inc....
$26.66+300%
AGENAgenus Inc.
$20.19+300%
ATRAAtara Biotherapeutic...
$41.43+300%
Data last updated: 2026-06-16
Source: Yahoo Finance