Stock Analysis on Net

Thermo Fisher Scientific Inc. (NYSE:TMO)

Enterprise Value (EV)

Microsoft Excel

Current Enterprise Value (EV)

Thermo Fisher Scientific Inc., current enterprise value calculation

Microsoft Excel
Current share price (P) $509.12
No. shares of common stock outstanding 382,500,265
US$ in millions
Common equity (market value)1 194,739
Add: Preferred stock, $100 par value; none issued (per books)
Add: Noncontrolling interests (per books) (11)
Total equity 194,728
Add: Short-term obligations and current maturities of long-term obligations (per books) 3,609
Add: Long-term obligations, excluding current maturities (per books) 31,308
Total equity and debt 229,645
Less: Cash and cash equivalents 8,077
Enterprise value (EV) 221,568

Based on: 10-K (reporting date: 2023-12-31).

1 Common equity (market value) = Share price × No. shares of common stock outstanding
= 509.12 × 382,500,265


Historical Enterprise Value (EV)

Thermo Fisher Scientific Inc., EV calculation

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Share price1, 2 $560.49 $550.95 $540.17 $451.47 $309.16
No. shares of common stock outstanding1 381,312,268 385,430,077 391,191,770 393,793,362 398,828,389
US$ in millions
Common equity (market value)3 213,722 212,353 211,310 177,786 123,302
Add: Preferred stock, $100 par value; none issued (book value)
Add: Noncontrolling interests (book value) (11) 54 62 10
Total equity 213,711 212,407 211,372 177,796 123,302
Add: Short-term obligations and current maturities of long-term obligations (book value) 3,609 5,579 2,537 2,628 676
Add: Long-term obligations, excluding current maturities (book value) 31,308 28,909 32,333 19,107 17,076
Total equity and debt 248,628 246,895 246,242 199,531 141,054
Less: Cash and cash equivalents 8,077 8,524 4,477 10,325 2,399
Enterprise value (EV) 240,551 238,371 241,765 189,206 138,655

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

1 Data adjusted for splits and stock dividends.

2 Closing price as at the filing date of Thermo Fisher Scientific Inc. Annual Report.

3 2023 Calculation
Common equity (market value) = Share price × No. shares of common stock outstanding
= 560.49 × 381,312,268

Item Description The company
EV Enterprise value is total company value (the market value of common equity, debt, and preferred equity) minus the value of cash and short-term investments. Thermo Fisher Scientific Inc. EV decreased from 2021 to 2022 but then increased from 2022 to 2023 not reaching 2021 level.