Thermo Fisher Scientific (BSP:TMOS34) Intrinsic Value: Projected FCF: R$32.32 (As of Aug. 30, 2026)

Author: Vera Yuan Vera Yuan
Vera Yuan
Vera Yuan
Director of Data and Quant Analytics at GuruFocus
Focused on building reliable datasets, financial models, and research tools for value-minded investors. Committed to turning complex data into practical guidance for value-investing and long-term wealth.
Reviewed by: Charlie Tian Charlie Tian
Charlie Tian
Charlie Tian
Founder & CEO of GuruFocus
Dr. Charlie Tian is the founder and CEO of GuruFocus.com, a leading global investment research platform established in 2004. With a Ph.D. in physics, Dr. Tian transitioned from science to finance, applying a data-driven, disciplined approach to value investing.

BSP:TMOS34 Thermo Fisher Scientific Inc BSP:TMOS34
77 GF Score
Price R$67.20
GF Value R$64.40
Valuation Fairly Valued
! 10 Warning Signs
View Full Analysis

What is Thermo Fisher Scientific Intrinsic Value: Projected FCF?

Thermo Fisher Scientific BSP:TMOS34 -1.22% 77 Intrinsic Value: Projected FCF is R$32.32 as of Aug. 30, 2026. GuruFocus rates BSP:TMOS34 with a GF Score™ of 77/100 and a GF Value™ of R$64.40 (Fairly Valued). The stock has 10 warning signs investors should review. Among 105 Medical Diagnostics & Research companies, Thermo Fisher Scientific ranks worse than 62.86% on this metric.

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company. The details of how we calculate the intrinsic value of stocks are described in detail here.

As of today (2026-08-30), Thermo Fisher Scientific's Intrinsic Value: Projected FCF is R$32.32. The stock price of Thermo Fisher Scientific is R$67.20. Therefore, Thermo Fisher Scientific's Price-to-Intrinsic-Value-Projected-FCF of today is 2.1.

The historical rank and industry rank for Thermo Fisher Scientific's Intrinsic Value: Projected FCF or its related term are showing as below:

BSP:TMOS34' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 1.2   Med: 1.78   Max: 2.61
Current: 2.08

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Thermo Fisher Scientific was 2.61. The lowest was 1.20. And the median was 1.78.

BSP:TMOS34's Price-to-Projected-FCF is ranked worse than
62.86% of 105 companies
in the Medical Diagnostics & Research industry
Industry Median: 1.5 vs BSP:TMOS34: 2.08

Thermo Fisher Scientific  (BSP:TMOS34) Intrinsic Value: Projected FCF Explanation

The growth multiple is capped between 8.35 and 17.74.

Total Stockholders Equity weighting is more art than science and it should always be revisited in more detail when researching a company. Weightings from 0% to 100% to more than 100% are possible. 80% was chosen as a happy median after taking the above ideas into consideration.

Thermo Fisher Scientific's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=67.20/33.31044049943
=2.02

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.


Thermo Fisher Scientific Intrinsic Value: Projected FCF Related Terms


Thermo Fisher Scientific Intrinsic Value: Projected FCF Historical Data

* Premium members only.

The historical data trend for Thermo Fisher Scientific's Intrinsic Value: Projected FCF can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

Thermo Fisher Scientific Intrinsic Value: Projected FCF Chart

Thermo Fisher Scientific Annual Data
Trend Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Intrinsic Value: Projected FCF
Get a 7-Day Free Trial Premium Member Only Premium Member Only 29.73 31.91 32.62 45.00 36.78

Thermo Fisher Scientific Quarterly Data
Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25 Mar26 Jun26
Intrinsic Value: Projected FCF Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 36.71 35.17 36.78 32.95 32.35

BSP:TMOS34 vs DHR, IDXX, A: Intrinsic Value: Projected FCF Comparison

For the Diagnostics & Research subindustry, Thermo Fisher Scientific's Price-to-Projected-FCF, along with its competitors' market caps and Price-to-Projected-FCF data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


Thermo Fisher Scientific Price-to-Projected-FCF vs Medical Diagnostics & Research Industry

For the Medical Diagnostics & Research industry and Healthcare sector, Thermo Fisher Scientific's Price-to-Projected-FCF distribution charts can be found below:

* The bar in red indicates where Thermo Fisher Scientific's Price-to-Projected-FCF falls into.


BSP:TMOS34
77GF Score
Thermo Fisher Scientific Inc BSP:TMOS34
Intrinsic Value: Projected FCF is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Thermo Fisher Scientific Intrinsic Value: Projected FCF Calculation

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company.

The details of how we calculate the intrinsic value of stocks are described in detail here.

This method smooths out the free cash flow over the past 6-7 years, multiplies the results by a growth multiple, and adds a portion of Total Stockholders Equity.

Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + 0.8 * Total Stockholders Equity (most recent) ) / Shares Outstanding (Diluted Average)

In the case of negative Total Stockholders Equity, the following formula is used (see Explanation section below for the reason):

Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + Total Stockholders Equity (most recent) / 0.8 ) / Shares Outstanding (Diluted Average)


Add all the Free Cash Flow together and divide 6 will get Thermo Fisher Scientific's Free Cash Flow(6 year avg) = R$36,747.75.

Thermo Fisher Scientific's Intrinsic Value: Projected FCF for today is calculated as

Intrinsic Value: Projected FCF=(Growth Multiple*Free Cash Flow (6 year avg)+Total Stockholders Equity (Jun26)*0.8)/Shares Outstanding (Diluted Average)
=(10.265723347005*36747.75184+269937.588*0.8)/17808.000
=33.31

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

What does a Intrinsic Value: Projected FCF of R$32.32 mean?
Thermo Fisher Scientific (BSP:TMOS34) has a Intrinsic Value: Projected FCF of R$32.32 as of Aug. 30, 2026. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on Thermo Fisher Scientific and its competitors. According to the industry distribution chart, Thermo Fisher Scientific ranks #66 out of 105 companies in the Medical Diagnostics & Research industry, placing it in the top 62.9%.
Is Thermo Fisher Scientific's Intrinsic Value: Projected FCF too high?
Thermo Fisher Scientific's current Intrinsic Value: Projected FCF is R$32.32. Based on the distribution chart, Thermo Fisher Scientific ranks #66 out of 105 companies in the Medical Diagnostics & Research industry, which is below the industry midpoint. Overall, Thermo Fisher Scientific has a GF Score™ of 77/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does Thermo Fisher Scientific's Intrinsic Value: Projected FCF compare to DHR and IDXX?
According to the Medical Diagnostics & Research industry distribution chart, Thermo Fisher Scientific ranks #66 out of 105 companies for Intrinsic Value: Projected FCF. This places Thermo Fisher Scientific in the lower half of its industry. The industry median Intrinsic Value: Projected FCF is 1.50. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Intrinsic Value: Projected FCF for a Medical Diagnostics & Research company?
The median Intrinsic Value: Projected FCF among Medical Diagnostics & Research companies is 1.50, based on 105 companies in the industry. Companies in the top quartile (top 25%) have a Intrinsic Value: Projected FCF significantly above this median, while those in the bottom quartile fall well below. However, Intrinsic Value: Projected FCF should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high Intrinsic Value: Projected FCF mean?
A high Intrinsic Value: Projected FCF can signal that a stock is expensive relative to its fundamentals. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on Thermo Fisher Scientific and its competitors. For the Medical Diagnostics & Research industry, the median Intrinsic Value: Projected FCF is 1.50 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. Thermo Fisher Scientific's current Intrinsic Value: Projected FCF is R$32.32. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Thermo Fisher Scientific stock overvalued right now?
Based on GuruFocus' analysis, Thermo Fisher Scientific (BSP:TMOS34) is currently considered Fairly Valued. The stock's GF Value™ is R$64.40, compared to a current price of R$67.20 — trading 4.3% above its estimated fair value. The current Intrinsic Value: Projected FCF is R$32.32. Thermo Fisher Scientific's overall GF Score™ is 77/100 with 10 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Intrinsic Value: Projected FCF calculated?
Intrinsic Value: Projected FCF is calculated from a company's financial statements. For Thermo Fisher Scientific (BSP:TMOS34), the current Intrinsic Value: Projected FCF is R$32.32 as of Aug. 30, 2026. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.

Is Thermo Fisher Scientific (BSP:TMOS34) Overvalued in 2026?

Based on GuruFocus' analysis, Thermo Fisher Scientific stock appears to be overvalued. The current stock price of R$67.20 is trading 4.3% above its estimated GF Value™ of R$64.40. GuruFocus considers Thermo Fisher Scientific to be Fairly Valued.

Key valuation signals for BSP:TMOS34:

  • Intrinsic Value: Projected FCF: R$32.32
  • GF Value™: R$64.40 vs. price of R$67.20 (4.3% above fair value)
  • GF Score™: 77/100 with 10 warning signs

No single metric tells the full story. See the BSP:TMOS34 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Thermo Fisher Scientific Business Description

Address 168 Third Avenue, Waltham, MA, USA, 02451
Thermo Fisher Scientific sells scientific instruments and laboratory equipment, diagnostics consumables, and life science reagents. The firm operates through four segments as of year-end 2025 (revenue figures include some cross-segment revenue): analytical technologies (17% of sales); specialty diagnostic products (11%); life science solutions (23%); and lab products and services, which includes CRO services (the remainder).
77GF Score

Get the complete analysis for BSP:TMOS34

Intrinsic Value: Projected FCF is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.

R$67.20
Price
R$64.40
GF Value