Fair value (multi-method)
Four independent methods triangulate what RVTY is worth. The headline is the Forward-DCF intrinsic value at a normalized growth rate; the margin of safety compares it to the current price.
Estimated fair value (Forward DCF)
$6.37
Method range
$6.37 – $147.91
median $67.25
Valuation methods
Each method’s implied fair value per share and its upside versus the current price. Missing methods (no analyst coverage, negative earnings, etc.) are shown as “—”.
| Method | Fair value | Upside vs price |
|---|---|---|
| Forward DCF | $6.37 | -94.23% |
| Exit multiple | $147.91 | +33.81% |
| Analyst target | $111.57 | +0.93% |
| Graham number | $22.93 | -79.26% |
- Forward DCF$6.37
- Exit multiple$147.91
- Analyst target$111.57
- Graham number$22.93
Stock price
$110.54
FCF / share (TTM)
$0.85
3Y FCF CAGR
-20.7%
Fair value @ hist. growth
$2.54
This analysis is for informational purposes only and is not financial advice. Scenario prices and DCF-style figures depend on your assumptions and data from public filings and estimates. They are not forecasts of future returns.
Implied FCF growth
34.0%
per year over your projection horizon
Margin of safety -4,256.1% vs hist-growth DCF
Historical 3Y CAGR
-20.7%
Your model implies
34.0%
Analyst consensus is EPS-only — no comparable FCF / share estimate to show on this basis.
Model inputs
Move sliders to test how the reverse DCF reacts. Historical-growth markers show where the company has actually grown over the last cycle.
Undiscounted FCF per share over 10 years at -21% annual growth.
Sensitivity — implied growth vs your assumptions
Each cell shows the per-share growth rate the market would need to justify the current price at that combination of discount rate (rows) and terminal growth (columns). Your selected inputs are highlighted.
| Row axis: discount rate. Column axis: terminal growth.Terminal g →↓ Discount | 1.5% | 2.0% | 2.5% | 3.0% | 3.5% |
|---|---|---|---|---|---|
| 8.1% | 30.2% | 29.3% | 28.3% | 27.3% | 26.1% |
| 9.1% | 32.9% | 32.1% | 31.3% | 30.4% | 29.4% |
| 10.1% | 35.4% | 34.7% | 34.0% | 33.2% | 32.4% |
| 11.1% | 37.8% | 37.2% | 36.5% | 35.8% | 35.1% |
| 12.1% | 40.1% | 39.5% | 38.9% | 38.3% | 37.6% |
Historical multiples
Each bar is the trailing five-year range (low left, high right). Filled portion runs from low to today; the dot marks today; the small tick marks the five-year median. Low, median, and high are listed under each bar.
Net debt
$2.6B
Total debt − cash
Beta
1.09
Vs market benchmark
Frequently asked questions
Revvity (RVTY) Key Financials
Charts, filings, and peer comparison for every metric
Explore more
Deep-dives across the income statement, cash flow, capital return, and valuation
- Buybacks7.63% TTM
- Dividend Profile0.25% yield
- Dividend Calculator
- Dividend Forecast
- Dividend Capture
- Stock Split History4 splits
How this company returns cash to shareholders — buybacks, dividends, and stock splits.