RVTY Revvity, Inc.
Healthcare
Price
$115.70
Intrinsic value
$13.95
Buy price
$11.16
Discount
-729.4%
DCF walkthrough
Near-term growth (g1)0.00%
Terminal growth (g2)3.50%
Years of g1 growth4
Discount rate9.00%
Margin of safety20.00%
- Operating CF
- $570,008,000.00
- Total debt
- $3,341,516,032.00
- Cash & STI
- $1,022,942,976.00
- Shares out.
- 111,629,000
Overvalued
Intrinsic value$13.95
Buy price (with MOS)$11.16
Current price$115.70
Discount to intrinsic value-729.4%
7-step quality scorecard
ROE quality
LOW- Average ROE
- 5.8%
- Current ROE
- 3.3%
- Minimum ROE
- 3.3%
Debt quality
CONSERVATIVE- Debt / Equity
- 0.46x
Moat proxy
WEAK_PROXYCash-flow reliability
OK- Operating CF / Net income
- 2.40x
Technical chart
Confluence: NONE (0/3)Weekly candles, ~3 years. Yellow line: 10-week EMA. Dashed lines: Fibonacci retracement of the last 52-week swing. Green arrow: an active DR1 support reclaim.
Assumptions & data quality
- Data source
- yfinance
- Growth (g1) source
- revenueCAGR
- Valuation model
- DCF_OCF
- Debt as % of DCF PV
- 86.2%
- Public economic interest
- 100.0%
These are model outputs built on assumptions (growth rate, discount rate, margin of safety), not facts - trust but verify, especially for LOW cash-flow-reliability or UNKNOWN-quality rows.