1. Dashboard
    2. /
    3. Underpriced stocks
    4. /
    5. TMO vs DHR
    Relative Valuation Lab

    Implied price gap for Thermo Fisher Scientific Inc. vs Danaher Corporation

    Live view of SEC fundamentals with peer-based benchmarks and implied valuation gaps.

    Implied price

    Blend averages both multiples when available.

    Current vs implied

    Current
    $618.72
    Implied
    $749.60

    If Thermo Fisher Scientific Inc. traded at Danaher Corporation P/E multiple, the stock price would be $749.60 (vs $618.72).

    21.2% ($130.88)

    Implied from P/E

    $749.60

    Implied from P/S

    $816.21

    Implied price calculator
    Apply the selected peer multiple to the target fundamentals.
    TMO
    DHR

    Thermo Fisher Scientific Inc. fundamentals

    $618.72
    16.53
    113.66

    Danaher Corporation multiples

    45.35x
    7.18x

    Growth vs value matrix

    Bottom-right quadrant is the sweet spot: high growth, low valuation.

    EV/Revenue vs growth
    Smart diff metrics
    Highlight the winner and flag when premiums are justified.
    MetricTMODelta vs DHRDHRContext
    Revenue growth (LTM)
    0.1%181.8% higher-0.1%Growth edge
    Gross margin
    17.1%71.2% lower59.5%Pricing power
    EBITDA margin
    30.4%5.1% lower32.1%Operating leverage
    EV/Revenue
    5.81x17.5% lower7.04xMultiple discount
    P/E
    37.79x16.7% lower45.35xValue edge
    Net debt / EBITDA
    1.0328.3% higher-0.5Lower leverage
    Football field valuation
    See where Thermo Fisher Scientific Inc. trades vs valuation ranges.
    Peer implied
    $610.45 - $816.21
    Historical band
    $562.19 - $687.12
    DCF range
    $1,469.91 - $1,988.70

    Value trap detector

    Quality signals that explain why a cheap stock might stay cheap.

    Piotroski F-Score
    Financial strength (0-9).
    Thermo Fisher Scientific Inc.7/9

    Partial coverage: 8/9 checks

    Danaher Corporation7/9
    Altman Z-Score
    Bankruptcy risk gauge.
    Thermo Fisher Scientific Inc.: not enough data yet.
    Danaher CorporationSafe (13.54)
    DistressGreySafe
    Enterprise value bridge
    Market cap + debt - cash = EV.
    Enterprise value$249.1B
    Market cap $235.7BDebt $19.0BCash -$5.6B
    Risk factor diff (10-K Item 1A)
    Unique risks that explain valuation discounts.
    SEC text parsing is not configured yet. Connect 10-K text ingestion to compare Item 1A risk factors.
    MD&A sentiment pulse
    Tracks uncertainty language that often precedes multiple compression.
    No MD&A sentiment data found. Enable the filing text analyzer to populate this chart.

    TMO CIK: 97745

    DHR CIK: 313616

    Footer

    Edwyn
    Edwyn

    Conduct a professional comparative analysis in seconds. Empowering your financial decisions with data-driven insights.

    Subscribe to our newsletter

    The latest financial trends, sent to your inbox weekly.

    Products

    • Stock Comparisons
    • Enterprise Value Tool
    • EDGAR Database

    Guides

    • What is Enterprise Value?
    • How much is my company worth?

    Company

    • About
    • Contact us
    • Register

    Legal

    • Privacy
    • Terms

    © Edwyn, LLC. All rights reserved.

    Edwyn logo

    Edwyn

    What is Enterprise Value?Advanced EV CalculatorContact us
    Edwyn logo

    Edwyn

    Tesla vs GMApple vs MicrosoftNvidia vs AMD
    NVIDIATesla, Inc.Apple Inc.
    EV Demo
    Log in
    Tesla vs GMApple vs MicrosoftNvidia vs AMD
    EV Demo
    NVIDIATesla, Inc.Apple Inc.
    Log in to save
    Edwyn logo

    Edwyn

    Find Companies
    Find Companies
    Companies, tickers…⌘ K
    Try EV demo
    Log in
    Try EV demo
    Log in