Skip to content
StockMarketAgent
Direct answer
TMO trades against a final fair-value range of $384.14-$618.78, with the midpoint set by the accepted valuation synthesis rather than earlier draft model outputs. Fair value range: low $384, high $619, with mid-point at $501.
Stock analysis

TMO Thermo Fisher Scientific Inc. fair value $501–$619

TMO
By StockMarketAgent.AI team· supervised by
Geanalyseerd: 2026-05-09Volgende update: 2026-08-09Methodology v2.4Archetype: Mature compounderNYSE · Health Care
View archive
Koers
$474.46
▲ +26.43 (+5.57%)
Fair value
$501
$501–$619
Beoordeling
Aanhouden
confidence 88/100
Opwaarts potentieel
+5.6%
upside to fair value
Veiligheidsmarge
$425.76
buy below · 15%
Marktkapitalisatie
$176.3B
P/E fwd 17.3
Engelse bronNL
Engelse bron wordt weergegeven terwijl we vertalen
Dit rapport is nog niet vertaald. Vernieuw over een paar minuten zodra de vertaalwachtrij is bijgewerkt.

§1 Samenvatting

  • Composite fair value $501 with high case $619.
  • Implied upside of 5.6% to fair value.
  • Moat 9/10 · confidence 88/100 · Mature compounder.
  • Trades at a measured discount to fair value with adequate margin of safety.
Fair value
$501
Margin of safety
+5.3%
Confidence
88/100
Moat
9/10

Educational analysis only — not financial advice. Always do your own due diligence.

$474.46Price
FV $500.89
High $618.78

TMO trades against a final fair-value range of $384.14-$618.78, with the midpoint set by the accepted valuation synthesis rather than earlier draft model outputs.

  • High Switching Costs
    High Switching Costs
  • Unmatched Scale
    Unmatched Scale
  • Cycle upside
    Accelerating biopharma R&D spend, robust FDA approvals, and strong academic funding drive demand for tools and bioproduction.

§2 Berenscenario

A stress test assuming flat organic growth for three years and a terminal multipleTerminal multipleThe exit P/E or EV/EBITDA we apply to the final year of an explicit forecast. Anchored to the business's long-run quality and the prevailing risk-free rate. contraction to 15x yields a downside value near $384. This scenario materializes if biopharma R&D budgets are slashed and pricing power evaporates.

Hoe deze these kan breken

Prolonged Biopharma Funding Winter

· High

Extended depression in early-stage biotech funding permanently impairs the growth trajectory of the life sciences solutions segment.

FV impact
-25%
Trigger
12-24 months

M&A Engine Stalls Under Debt Load

· Medium

Elevated debt levels ($31B+) and higher interest rates restrict accretive acquisitions, eliminating the historical EPS compounding mechanism.

FV impact
-15%
Trigger
2-3 years

Severe Integration Failure

· Low

A major acquisition fails to deliver projected synergies, destroying ROIC and leading to a significant multiple de-rating.

FV impact
-20%
Trigger
1-2 years
Vroege waarschuwingssignalen om te volgen
MetriekHuidigTrigger-drempel
Two consecutive quarters of negative organic revenue growth.MonitorDeterioration versus the report thesis
Gross margin contracting by more than 100 basis points year-over-year.MonitorDeterioration versus the report thesis
Net debt to EBITDA ratio sustaining above 3.5x.MonitorDeterioration versus the report thesis
Free cash flow conversion falling persistently below 100% of net income.MonitorDeterioration versus the report thesis
Management abandoning the long-term mid-single-digit organic growth target.MonitorDeterioration versus the report thesis

§3 Financiële historie

Winst-en-verliesrekening — laatste zes perioden
PostT−0T−1T−2T−3T−4CAGR
Periode2021-12-312022-12-312023-12-312024-12-312025-12-31Trend
Omzet$39.21B$44.92B$42.86B$42.88B+2.3%
Brutowinst$19.64B$18.97B$17.10B$17.70B-2.6%
Bedrijfsresultaat$10.23B$8.51B$7.32B$7.72B-6.8%
Nettowinst$7.73B$6.95B$6.00B$6.34B-4.8%
WPA (verwaterd)$17.63$15.45$16.53$17.74+0.2%
EBITDA$11.97B$11.94B$11.08B$11.54B-0.9%
R&D$1.41B$1.47B$1.34B$1.39B-0.3%
VAA$8.01B$8.99B$8.45B$8.60B+1.8%

Kwaliteitsscores

Piotroski F-score
8 / 9
0–9 kwaliteitscomposiet
Altman Z-score
3.82
Faillissementsrisico (>3 veilig)
Beneish M-score
-2.58
Risico op winstmanipulatie
OCF / Nettowinst
1.37×
>1 wijst op hoge winstkwaliteit
Drempel boekhoudkwaliteit
Pass
Sector-aangepaste drempel
ROIC
8.2%
Rendement op geïnvesteerd kapitaal
Sectie 3

Numbers analysis

Individuele abonnees — vanaf §411 extra secties

Lees de volledige analyse — 11 extra secties.

Competitive moat, industry cycle, peer comparison, intrinsic valuation, sensitivity, scenarios, earnings decision tree, position management, investor perspectives, scorecard, and final recommendation.

Volledig rapport voor elke gedekte ticker
24 maanden rating-archief
Watchlist-briefings + rating-wijzigingsmeldingen
PDF + DOCX-export in elke taal
Start gratis proefperiode
Op elk moment opzegbaar.
FAQ

TMO — frequently asked questions

  1. Based on our latest analysis, TMO looks modestly undervalued. The current price is $474 versus a composite fair-value midpoint of $501 (range $384–$619), which implies roughly 5.6% upside to the midpoint.
Related coverage

Names readers of TMO also follow

Same archetype: mature-compounder
Same sector: Health Care