Company Valuation: Revvity, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 24,654 17,442 13,670 13,629 10,969 17,519 - -
Change - -29.26% -21.63% -0.3% -19.52% 59.71% - -
Enterprise Value (EV) 1 29,020 21,382 16,656 15,617 13,269 19,504 18,977 18,396
Change - -26.32% -22.1% -6.24% -15.03% 46.99% -2.7% -3.06%
P/E 24.5x 30.1x 20x 50.9x 46.7x 66.2x 54.9x 41.7x
PBR 3.45x - 1.76x 1.79x 1.56x 2.36x 2.26x 2.14x
PEG - -0.7x 0.9x -0.8x -7.9x 4.5x 2.7x 1.3x
Capitalization / Revenue 4.86x 3.78x 4.97x 4.95x 3.84x 6.14x 5.82x 5.48x
EV / Revenue 5.72x 4.64x 6.05x 5.67x 4.65x 6.84x 6.31x 5.76x
EV / EBITDA 15.8x 15.1x 19.9x 18.4x 15.7x 21.5x 19.4x 17.2x
EV / EBIT 16.4x 15.5x 21.6x 20x 17.2x 23.8x 21.6x 19.3x
EV / FCF 22.1x 36x 1,682x 28.8x 26x 33.4x 30.1x 28.7x
FCF Yield 4.52% 2.78% 0.06% 3.47% 3.84% 2.99% 3.32% 3.49%
Dividend per Share 2 0.28 - 0.28 0.28 0.28 0.283 0.2739 0.2852
Rate of return 0.14% - 0.25% 0.25% 0.29% 0.18% 0.17% 0.18%
EPS 2 7.99 4.58 5.55 2.2 2.07 2.372 2.86 3.761
Distribution rate 3.5% - 5.05% 12.7% 13.5% 11.9% 9.58% 7.58%
Net sales 1 5,070 4,611 2,751 2,756 2,856 2,852 3,008 3,195
EBITDA 1 1,838 1,421 836.5 847.9 843.2 905.6 975.9 1,070
EBIT 1 1,771 1,381 769.9 779.5 773.5 818.4 879 954.4
Net income 1 932.2 579.2 693.1 270.4 241.2 282.2 346.2 393.5
Net Debt 1 4,366 3,940 2,986 1,987 2,300 1,985 1,458 876.9
Reference price 2 195.36 138.08 110.77 111.99 96.75 157.00 157.00 157.00
Nbr of stocks (in thousands) 126,200 126,316 123,407 121,702 113,376 111,586 - -
Announcement Date 2/1/22 2/14/23 2/1/24 1/31/25 2/2/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
35.69x6.07x23.2x0.27% 258B
36.92x7x21.93x0.62% 163B
49.76x12.05x25.86x-.--% 150B
17x3.45x11.22x-.--% 60.84B
36.47x7.31x23.11x-.--% 53.03B
21x2.51x12.66x2.4% 53.31B
34.07x6.75x22.92x0.59% 49.3B
47.92x11.82x26.05x-.--% 50.67B
81x7.7x23.37x-.--% 45.46B
Average 39.98x 7.18x 21.15x 0.43% 98.16B
Weighted average by Cap. 39.12x 7.39x 22.11x 0.37%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Revvity, Inc.

Historical PBR trend

Valuation ratios - PBR - Revvity, Inc.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Revvity, Inc.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Revvity, Inc.


Year-on-year evolution of the Yield

Valuation ratios - Yield - Revvity, Inc.