Valuation models
price $157.00 · as of Nov 2, 2026
DCF · Perpetuity growth · 5yused55.53 – 90.7969.91125% overvaluedDCF · Perpetuity growth · 10y60.53 – 97.9875.80107% overvaluedDCF · EBITDA exit · 5y175.54 – 193.70184.3815% undervaluedDCF · EBITDA exit · 10y154.83 – 186.67169.978% undervaluedP/E · peers113.13 – 143.54118.0533% overvaluedP/E · own history81.81 – 160.36110.2642% overvaluedPEG—133.9417% overvaluedEV/EBITDA · peers124.76 – 247.78159.121% undervaluedEV/Revenue · peers103.23 – 179.66140.6712% overvaluedEarnings power value14.20 – 30.2220.79655% overvaluedDividend discount5.24 – 11.337.591969% overvaluedWall St. consensus target—150.005% aboveCost of capital (WACC)—8.46%—
DCF · Perpetuity growth · 5y leads for mature & stable — positive operating income and three years of positive free cash flow. How the headline model is chosen.
Model value · DCF · Perpetuity growth · 5y
69.91
Revvity closed at $157.00 — overvalued by 125% vs model.
55.53the model's range90.79
DCF · Perpetuity growth · 5y leads for mature & stable — positive operating income and three years of positive free cash flow. From a five-year discounted cash flow.
Other models
7.59 – 184.38
Wall St. target
150.00 5% above
Above model, 1y
30 of 30 days
How it is valued
Valued asMature & Stable
Low/slowing growth (~2% recent)Moderate margins (8% net margin)Highly cyclical earnings
Model estimates for research reference only, not investment advice. Every model rests on assumptions that may not match what happens; how each model works is in the manual.