Bruker Corporation

Bruker Corporation

BRKRยทNASDAQ

$62.70

+8.3%
HealthcareMedical - Devices

Bruker Corporation develops, manufactures, and distributes scientific instruments, and analytical and diagnostic solutions in the United States and internationally. The company operates through three segments: Bruker Scientific Instruments (BSI) Life Science, BSI NANO, and Bruker Energy & Supercon Technologies. It offers life science tools, and single and multiple modality systems; life science mass spectrometry; MALDI Biotyper rapid pathogen identification platform and related test kits, DNA test strips, and fluorescence-based polymerase chain reaction technology; genotype and fluorotype molecular diagnostics kits; research, analytical, and process analysis instruments and solutions; SARS-CoV 2 testing for the diagnosis of COVID-19 infection; and Fluorotyper-SARS-CoV 2 plus kits. It also provides range of portable analytical and bioanalytical detection systems, and related products; X-ray instruments; analytical tools for electron microscopes, as well as handheld, portable, and mobile X-ray fluorescence spectrometry instruments; atomic force microscopy instrumentation; non-contact nanometer resolution solution topography; and automated X-ray metrology, automated AFM defect-detection, and photomask repair and cleaning equipment. In addition, the company offers advanced optical fluorescence microscopy instruments; products and services to support the multi-omics needs of researchers in translational research, drug, and biomarker discovery; superconducting materials, such as metallic low temperature superconductors; devices and complex tools based on metallic low temperature superconductors; and non-superconducting high technology tools, such as synchrotron and beamline instrumentation. Bruker Corporation has a collaboration with Newomics Inc. on a LC-MS platform for drug discovery. The company was incorporated in 1991 and is headquartered in Billerica, Massachusetts.

At a Glance

Live Snapshot
Market Cap$9.54B
EPS-0.1500
P/E Ratio-418.00
Earnings Date08/03/2026
Bruker Corporation

Bruker Corporation Fair Value Envelope

BRKR ยท NASDAQ

Our analysis suggests that BRKR has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $62.7, this represents a potential HIDDEN relative to our calculated worth for Bruker Corporation.

Intrinsic Value
Current Price: $62.7

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value$100.8M
+ Cash & Equivalents$298.8M
Firm Value$399.6M
- Debt$2.0B
Equity Value-$1.6B
/ Shares Outstanding151,700,558B
DCF Value-$11
OVERVALUED BY 117%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
$67.1M
$33.5M
$16.8M
$8.4M
$4.2M
$2.1M
$1.0M
$523.8K
$261.9K
$131.0K
Maintenance CapEx
-$9.1M
-$4.5M
-$2.3M
-$1.1M
-$567.5K
-$283.8K
-$141.9K
-$70.9K
-$35.5K
-$17.7K
Owner Earnings
$58.0M
$29.0M
$14.5M
$7.2M
$3.6M
$1.8M
$905.8K
$452.9K
$226.4K
$113.2K
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$53.7M
$24.8M
$11.5M
$5.3M
$2.5M
$1.1M
$528.5K
$244.7K
$113.3K
$52.4K
Terminal Value represents 0.9% of Enterprise Value