All companies
Revvity logo
HealthcareRVTY

Revvity (RVTY) Financial Forecast Calculator

Interactive 5-year forecast and DCF for Revvity. Adjust revenue growth, gross margin, capex intensity, WACC, and terminal growth - see revenue, free cash flow, and enterprise value update in real time. Seeded from Revvity’s most recent SEC filings.

Revenue FY30
$2.59B
from $2.75B
FCF FY30
-$156.8M
Margin -6.0%
Enterprise value
-$31.9M
-0.0× LTM revenue
Equity value
-$2.27B
Net debt $2.24B
Revenue & free cash flow - history and 5-year forecast
Line (area)
Bars
Historicals from SEC EDGAR (grey). Forecast years (color) update live as you move the sliders.

Assumptions

Revenue growth (annual)
-1.2%
-10.0%baseline -1.2%40.0%
Gross margin
26.0%
5.0%baseline 26.0%90.0%
Capex % of revenue
2.6%
0.0%baseline 2.6%30.0%
WACC (discount rate)
9.00%
4.0%baseline 9.0%18.0%
Terminal growth
2.50%
0.0%baseline 2.5%5.0%

Need this as an Excel model?

Keep iterating on the Revvity forecast in Excel. The downloadable sample has every assumption you see here plus a fully integrated income statement, balance sheet, cash flow, and debt schedule - five years of SEC historicals and live formulas in a fully editable workbook.

income_statement.xlsx
Income statement, brown brand palette
income_statement.xlsx
Income statement, green brand palette
income_statement.xlsx
Income statement, red brand palette

Frequently asked

What does Revvity, Inc. do and what are its main business segments?+

Revvity, Inc. provides health science solutions, technologies, and services, focusing on workflows from discovery to diagnosis. The company operates through two main segments: Life Sciences and Diagnostics, each contributing approximately 50% of its revenue.

How does Revvity generate revenue, and what is its core business model?+

Revvity generates revenue through an increasingly asset-light and recurring business model, driven by high-margin consumables, reagents, and software subscriptions. These recurring streams follow initial instrument placements in both its Life Sciences and Diagnostics segments.

What is a key revenue growth assumption used in the Revvity financial model?+

A key revenue growth assumption in the financial model is approximately -1.17% for the forecast horizon. This reflects the company's recent portfolio transformation and strategic adjustments.

What is Revvity's capital expenditure strategy, and how is it reflected in the financial model?+

Revvity's capital expenditure strategy is asset-light, with Capex as a percentage of revenue typically ranging from 2.5% to 3.5%. The financial model reflects this with a Capex_Pct_Revenue assumption of approximately 2.57%, primarily covering maintenance and growth in software development.

What is the primary purpose of the Revvity financial model for analysts?+

The primary purpose of the Revvity financial model is to serve as a comprehensive equity valuation and scenario planning tool for equity research analysts. It helps forecast recurring revenue streams, assess margin expansion post-transformation, and determine a fair value per share.

Can I download an Excel financial model for Revvity, and what forecast period does it cover?+

Yes, an Excel financial model for Revvity is available for download, providing a comprehensive tool for analysis. This model covers a forecast horizon from FY2026 through FY2030, allowing for long-term projections.

Have more financial modelling questions? Contact us

Go further

Build the financial model you need with Fina

Browse templates, examples, and downloadable Excel models for the analysis you are trying to build. If you can't find your model, ask Fina to build a model for your specific needs.

Start for free
Excel financial model spreadsheet preview showing Customer Rollforward
Fina interactive chat interface preview