Discounted Cash Flow
Revvity, Inc.
—
—
Average annual growth rates
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Endpoint CAGR (better for long term trend)
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Projected growth rate
—
—
%
%
Historical inputs (10 fiscal years)
| YEAR | Sales | Net Income | Free Cash Flow | Net Margin | EPS (diluted) |
|---|---|---|---|---|---|
| 2016 | $2.3b | $212.4m | $257.5m | 9.4% | $1.87 |
| 2017 | $2.3b (-0.2%) | $292.6m (37.8%) | $311.5m (21.0%) | 13.0% (38.1%) | $2.67 (42.8%) |
| 2018 | $2.8b (23.1%) | $237.9m (-18.7%) | $217.8m (-30.1%) | 8.6% (-33.9%) | $2.15 (-19.5%) |
| 2019 | $2.9b (3.8%) | $227.6m (-4.4%) | $287.1m (31.8%) | 7.9% (-7.9%) | $2.06 (-4.2%) |
| 2020 | $3.8b (31.2%) | $727.9m (219.9%) | $814.7m (183.7%) | 19.2% (143.8%) | $6.53 (217.0%) |
| 2021 | $5.1b (34.0%) | $943.2m (29.6%) | $792.3m (-2.7%) | 18.6% (-3.3%) | $8.12 (24.3%) |
| 2022 | $741.2m (-85.4%) | $943.2m (0.0%) | $1.3b (65.5%) | 127.2% (583.6%) | $8.08 (-0.5%) |
| 2023 | $2.8b (271.1%) | $693.1m (-26.5%) | $598.4m (-54.3%) | 25.2% (-80.2%) | $5.56 (-31.2%) |
| 2024 | $2.8b (0.2%) | $270.4m (-61.0%) | $541.7m (-9.5%) | 9.8% (-61.1%) | $2.21 (-60.3%) |
| 2025 | $2.9b (3.7%) | $241.2m (-10.8%) | $509.4m (-6.0%) | 8.4% (-13.9%) | $2.07 (-6.3%) |
Base FCF: — (latest fiscal year)
Discount rate: % —
Terminal growth: —
Projection period: — years
Alt A decline yrs:
Alt B total yrs:
Values abbreviated: b = billions, m = millions, k = thousands.
Projected cash flows
| Year | Projected cash flow | Discount Factor | Present Value |
|---|
PV of projected FCF: —
Terminal FCF: —
Terminal value: —
PV of terminal value: —
Enterprise value (DCF): —
Current price: —
—Alternative DCF Models
| Model | Fair Value | Upside | PV(FCFs) | PV(Terminal) | Total Years |
|---|---|---|---|---|---|
| Standard (10yr→TV) | — | — | — | — | 10 + TV |
| Alt A (Gradual Decline) | — | — | — | — | — |
| Alt B (30yr Hard Stop) | — | — | — | N/A | — |
This is a simplified DCF model for illustration. It uses reported free cash flow, a single growth assumption, fixed WACC, and a Gordon Growth terminal value. It is not investment advice.