/
DCF Valuation
Base-case fair value
$40.55
Intrinsic $54.06 · 25% MOS
Current price: $98.37
Base-case summary
Our base-case DCF for Revvity, Inc. (RVTY) projects 10 years of free cash flow growth at 2.0% for years 1–5 and 1.0% for years 6–10, anchored to a default 8% growth assumption, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from $493M in trailing free cash flow, this produces an intrinsic value of $54.06 per share. A 25% safety margin gives a fair value of $40.55, suggesting the stock is currently 59% overvalued against the $98.37 market price.
See 3 scenarios side by side
Conservative, Base, and Optimistic fair values, plus the sensitivity matrix and FCF history. Free account.
Model inputs
TTM Free Cash Flow
$493M
Cash & equivalents
$860M
Total debt
$3.4B
Shares outstanding
112M