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
Analiz edildi: 2026-05-09Sonraki güncelleme: 2026-08-09Methodology v2.4Archetype: Mature compounderNYSE · Health Care
View archive
Fiyat
$474.46
▲ +26.43 (+5.57%)
Gerçeğe uygun değer
$501
$501–$619
Tavsiye
Tut
confidence 88/100
Yükseliş potansiyeli
+5.6%
upside to fair value
Güvenlik Marjı
$425.76
buy below · 15%
Piyasa Değeri
$176.3B
P/E fwd 17.3
İngilizce yedekTR
Çeviri yapılırken İngilizce kaynak gösteriliyor
Bu rapor henüz çevrilmedi. Çeviri kuyruğu yetiştiğinde birkaç dakika sonra sayfayı yenileyin.

§1 Yönetici özeti

  • 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 Olumsuz senaryo

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.

Bu tezin bozulabileceği yollar

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
İzlenecek erken uyarı sinyalleri
MetrikMevcutTetikleme eşiği
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 Mali geçmiş

Gelir tablosu — son altı dönem
KalemT−0T−1T−2T−3T−4CAGR
Dönem2021-12-312022-12-312023-12-312024-12-312025-12-31Trend
Gelir$39.21B$44.92B$42.86B$42.88B+2.3%
Brüt kâr$19.64B$18.97B$17.10B$17.70B-2.6%
Faaliyet kârı$10.23B$8.51B$7.32B$7.72B-6.8%
Net kâr$7.73B$6.95B$6.00B$6.34B-4.8%
EPS (sulandırılmış)$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%

Kalite puanları

Piotroski F-skor
8 / 9
0–9 kalite bileşkesi
Altman Z-skor
3.82
İflas riski (>3 güvenli)
Beneish M-skor
-2.58
Kazanç manipülasyonu riski
OCF / Net kâr
1.37×
>1 yüksek kazanç kalitesini gösterir
Muhasebe kalitesi kapısı
Pass
Sektöre göre ayarlanmış kapı
ROIC
8.2%
Yatırılan sermaye getirisi
Bölüm 3

Numbers analysis

Bireysel aboneler — §4 ve sonrası11 bölüm daha

Tam analizi okuyun — 11 bölüm daha.

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

Kapsanan her sembol için tam rapor
24 ay tavsiye arşivi
İzleme listesi brifingleri + tavsiye değişiklik uyarıları
Herhangi bir dilde PDF + DOCX dışa aktarma
Ücretsiz denemeyi başlat
İstediğin zaman iptal edebilirsin.
FAQ

TMO — frequently asked questions

  1. Based on our latest independent 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