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)
$6.39
Method range
$6.39 – $148.07
median $65.90
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 | $6.39 | -93.50% |
| Exit multiple | $148.07 | +50.52% |
| Analyst target | $108.88 | +10.68% |
| Graham number | $22.93 | -76.69% |
- Forward DCF$6.39
- Exit multiple$148.07
- Analyst target$108.88
- Graham number$22.93
Stock price
$98.37
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
32.2%
per year over your projection horizon
Margin of safety -3767.0% vs hist-growth DCF
Historical 3Y CAGR
-20.7%
Your model implies
32.2%
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% | 28.4% | 27.5% | 26.6% | 25.5% | 24.4% |
| 9.1% | 31.1% | 30.3% | 29.5% | 28.6% | 27.7% |
| 10.1% | 33.6% | 32.9% | 32.2% | 31.4% | 30.6% |
| 11.1% | 35.9% | 35.3% | 34.7% | 34.0% | 33.3% |
| 12.1% | 38.2% | 37.6% | 37.1% | 36.5% | 35.8% |
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
1.11
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