Revvity, Inc.

Revvity, Inc.

RVTYยทNYSE

$101.07

+0.68%
HealthcareMedical - Diagnostics & Research

Revvity, Inc. provides products, services, and solutions to the diagnostics, life sciences, and applied services markets worldwide. It operates through two segments, Discovery & Analytical Solutions and Diagnostics. The Discovery & Analytical Solutions segment provides instruments, reagents, informatics, software, subscriptions, detection, and imaging technologies that enable scientists to enhance research breakthroughs in the life sciences research market, as well as contract research and laboratory services. It also provides analytical technologies, solutions, and services for its customers to understand the characterize the health of various aspects, including air, water, and soil. In addition, this segment offers solutions to farmers and food producers; and analytical instrumentation for the industrial market, which includes the chemical, semiconductor and electronics, energy, lubricant, petrochemical, and polymer industries. The Diagnostics segment provides instruments, reagents, assay platforms, and software products for the early detection of genetic disorders, such as pregnancy and early childhood, as well as infectious disease testing in the diagnostics market. Its products are used for testing and screening genetic abnormalities, disorders, and diseases, including down syndrome, hypothyroidism, muscular dystrophy, infertility, and various metabolic conditions. This segment also develops technologies that enable and support genomic workflows using protein coupled receptor and next-generation DNA sequencing for applications in oncology, immunodiagnostics, and drug discovery. It serves pharmaceutical and biotechnology companies, laboratories, academic and research institutions, public health authorities, private healthcare organizations, doctors, and government agencies. The company was formerly known as PerkinElmer, Inc. and changed its name to Revvity, Inc. in April 2023. Revvity, Inc. was founded in 1937 and is headquartered in Waltham, Massachusetts.

At a Glance

Live Snapshot
Market Cap$11.28B
EPS2.0800
P/E Ratio48.59
Earnings Date07/27/2026
Revvity, Inc.

Revvity, Inc. Fair Value Envelope

RVTY ยท NYSE

Our analysis suggests that RVTY has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $101.07, this represents a potential HIDDEN relative to our calculated worth for Revvity, Inc..

Intrinsic Value
Current Price: $101.07

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$5.2B
+ Cash & Equivalents$919.9M
Firm Value$6.1B
- Debt$3.5B
Equity Value$2.6B
/ Shares Outstanding118,622,382B
DCF Value$22
OVERVALUED BY 78%

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
$545.9M
$512.2M
$480.7M
$451.0M
$423.2M
$397.1M
$372.6M
$349.7M
$328.1M
$307.9M
Maintenance CapEx
-$13.8M
-$12.9M
-$12.1M
-$11.4M
-$10.7M
-$10.0M
-$9.4M
-$8.8M
-$8.3M
-$7.8M
Owner Earnings
$532.1M
$499.3M
$468.5M
$439.6M
$412.5M
$387.1M
$363.2M
$340.8M
$319.8M
$300.1M
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$492.7M
$428.1M
$371.9M
$323.1M
$280.8M
$243.9M
$211.9M
$184.1M
$160.0M
$139.0M
Terminal Value represents 45.5% of Enterprise Value