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
Przeanalizowano: 2026-05-09Następna aktualizacja: 2026-08-09Methodology v2.4Archetype: Mature compounderNYSE · Health Care
View archive
Cena
$474.46
▲ +26.43 (+5.57%)
Wartość godziwa
$501
$501–$619
Rekomendacja
Trzymaj
confidence 88/100
Potencjał wzrostu
+5.6%
upside to fair value
Margines Bezpieczeństwa
$425.76
buy below · 15%
Kapitalizacja
$176.3B
P/E fwd 17.3
Awaryjny angielskiPL
Pokazujemy źródło angielskie podczas tłumaczenia
Ten raport nie został jeszcze przetłumaczony. Odśwież za kilka minut, gdy kolejka tłumaczeń go przetworzy.

§1 Podsumowanie wykonawcze

  • 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 Scenariusz negatywny

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.

Jak ta teza może się załamać

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
Sygnały wczesnego ostrzegania do monitorowania
WskaźnikBieżącyPróg wyzwalania
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 Historia finansowa

Rachunek zysków i strat — ostatnich sześć okresów
PozycjaT−0T−1T−2T−3T−4CAGR
Okres2021-12-312022-12-312023-12-312024-12-312025-12-31Trend
Przychody$39.21B$44.92B$42.86B$42.88B+2.3%
Zysk brutto$19.64B$18.97B$17.10B$17.70B-2.6%
Zysk operacyjny$10.23B$8.51B$7.32B$7.72B-6.8%
Zysk netto$7.73B$6.95B$6.00B$6.34B-4.8%
EPS (rozwodniony)$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%
SG&A$8.01B$8.99B$8.45B$8.60B+1.8%

Wyniki jakości

Wskaźnik Piotroski F
8 / 9
Złożony wynik jakości 0–9
Wskaźnik Altman Z
3.82
Ryzyko upadłości (>3 bezpieczne)
Wskaźnik Beneish M
-2.58
Ryzyko manipulacji wynikami
OCF / Zysk netto
1.37×
>1 wskazuje wysoką jakość wyników
Bramka jakości księgowej
Pass
Bramka skorygowana o sektor
ROIC
8.2%
Zwrot z zainwestowanego kapitału
Sekcja 3

Numbers analysis

Alokacja kapitału

Capital allocation should be evaluated against reinvestment needs, balance-sheet strength, and shareholder returns.

Subskrybenci indywidualni — od §411 kolejnych sekcji

Przeczytaj pełną analizę — 11 kolejnych sekcji.

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

Pełny raport dla każdego pokrytego tickera
24 miesiące archiwum rekomendacji
Briefingi watchlisty + alerty zmian rekomendacji
Eksport PDF + DOCX w dowolnym języku
Rozpocznij darmowy okres próbny
Anuluj w dowolnym momencie.
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