Avantor, Inc.

Avantor, Inc.

AVTRยทNYSE

$9.07

+2.1%
HealthcareMedical - Instruments & Supplies

Avantor, Inc. provides products and services to customers in biopharma, healthcare, education and government, advanced technologies, and applied materials industries in the Americas, Europe, Asia, the Middle East, and Africa. The company offers materials and consumables, such as purity chemicals and reagents, lab products and supplies, formulated silicone materials, customized excipients, customized single-use assemblies, process chromatography resins and columns, analytical sample prep kits, education and microbiology products, clinical trial kits, peristaltic pumps, and fluid handling tips. It also provides equipment and instrumentation products, including filtration systems, virus inactivation systems, incubators, analytical instruments, evaporators, ultra-low-temperature freezers, biological safety cabinets, and critical environment supplies. In addition, the company offers services and specialty procurements comprising onsite lab and production, clinical, equipment, procurement and sourcing, and biopharmaceutical material scale-up and development services. Avantor, Inc. was founded in 1904 and is headquartered in Radnor, Pennsylvania.

At a Glance

Live Snapshot
Market Cap$6.19B
EPS-0.7800
P/E Ratio-11.63
Earnings Date08/07/2026
Avantor, Inc.

Avantor, Inc. Fair Value Envelope

AVTR ยท NYSE

Our analysis suggests that AVTR has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $9.07, this represents a potential HIDDEN relative to our calculated worth for Avantor, Inc..

Intrinsic Value
Current Price: $9.07

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$1.3B
+ Cash & Equivalents$365.4M
Firm Value$1.7B
- Debt$3.9B
Equity Value-$2.3B
/ Shares Outstanding681,814,859B
DCF Value-$3
OVERVALUED BY 137%

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
$446.2M
$319.2M
$228.3M
$163.3M
$116.8M
$83.6M
$59.8M
$42.8M
$30.6M
$21.9M
Maintenance CapEx
-$18.4M
-$13.2M
-$9.4M
-$6.7M
-$4.8M
-$3.5M
-$2.5M
-$1.8M
-$1.3M
-$903.5K
Owner Earnings
$427.8M
$306.0M
$218.9M
$156.6M
$112.0M
$80.1M
$57.3M
$41.0M
$29.3M
$21.0M
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$396.1M
$262.3M
$173.8M
$115.1M
$76.2M
$50.5M
$33.4M
$22.1M
$14.7M
$9.7M
Terminal Value represents 12.5% of Enterprise Value