|
Market Closed -
NYSE
21:00:02 21/10/2026 BST
|
5-day change | 1st Jan Change | ||
| 156.61 USD | +0.38% |
|
+2.95% | +61.87% |
| 10-14 | JPMorgan Adjusts Price Target on Revvity to $155 From $110 | MT |
| 10-13 | TD Cowen Adjusts Price Target on Revvity to $175 From $130 | MT |
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 | 17,476 | - | - |
| Change | - | -29.26% | -21.63% | -0.3% | -19.52% | 59.32% | - | - |
| Enterprise Value (EV) 1 | 29,020 | 21,382 | 16,656 | 15,617 | 13,269 | 19,461 | 18,934 | 18,352 |
| Change | - | -26.32% | -22.1% | -6.24% | -15.03% | 46.66% | -2.71% | -3.07% |
| P/E | 24.5x | 30.1x | 20x | 50.9x | 46.7x | 66x | 51.9x | 38.2x |
| PBR | 3.45x | - | 1.76x | 1.79x | 1.56x | 2.35x | 2.26x | 2.13x |
| PEG | - | -0.7x | 0.9x | -0.8x | -7.9x | 4.5x | 1.9x | 1.1x |
| Capitalization / Revenue | 4.86x | 3.78x | 4.97x | 4.95x | 3.84x | 6.13x | 5.81x | 5.47x |
| EV / Revenue | 5.72x | 4.64x | 6.05x | 5.67x | 4.65x | 6.82x | 6.3x | 5.74x |
| 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 | 21.5x | 19.2x |
| EV / FCF | 22.1x | 36x | 1,682x | 28.8x | 26x | 33.3x | 30x | 28.6x |
| FCF Yield | 4.52% | 2.78% | 0.06% | 3.47% | 3.84% | 3% | 3.33% | 3.5% |
| 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 | 3.015 | 4.097 |
| Distribution rate | 3.5% | - | 5.05% | 12.7% | 13.5% | 11.9% | 9.09% | 6.96% |
| 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 | 273.7 | 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 | 156.61 | 156.61 | 156.61 |
| Nbr of stocks (in thousands) | 126,200 | 126,316 | 123,407 | 121,702 | 113,376 | 111,586 | - | - |
| Announcement Date | 01/02/22 | 14/02/23 | 01/02/24 | 31/01/25 | 02/02/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 65.76x | 6.8x | 21.42x | 0.18% | 17.41B | |
| 34.14x | 5.97x | 22.85x | 0.27% | 254B | |
| 38.16x | 6.76x | 21.41x | 0.64% | 158B | |
| 46.54x | 12.6x | 27.78x | -.--% | 155B | |
| 17.13x | 3.42x | 11.17x | -.--% | 66.06B | |
| 20.29x | 2.44x | 12.32x | 2.49% | 51.82B | |
| 48.79x | 12.07x | 26.6x | -.--% | 51.6B | |
| 35.51x | 6.99x | 22.18x | -.--% | 50.89B | |
| 33.71x | 6.67x | 22.63x | 0.59% | 48.78B | |
| 77.52x | 7.39x | 22.48x | -.--% | 43.51B | |
| Average | 41.75x | 7.11x | 21.08x | 0.42% | 89.66B | |
| Weighted average by Cap. | 38.55x | 7.39x | 22.10x | 0.37% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- RVTY Stock
- Valuation Revvity, Inc.
Select your edition
All financial news and data tailored to specific country editions
