DHR
Danaher Corp
Price:  
196.34 
USD
Volume:  
3,942,975.00
United States | Health Care Equipment & Supplies
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Danaher Intrinsic Value

-21.00 %
Upside

What is the intrinsic value of Danaher?

As of 2025-06-24, the Intrinsic Value of Danaher Corp (DHR) is 155.19 USD. This Danaher valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 196.34 USD, the upside of Danaher Corp is -21.00%.

The range of the Intrinsic Value is 98.80 - 334.21 USD

Is Danaher undervalued or overvalued?

Based on its market price of 196.34 USD and our intrinsic valuation, Danaher Corp (DHR) is overvalued by 21.00%.

196.34 USD
Stock Price
155.19 USD
Intrinsic Value
Intrinsic Value Details

Danaher Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 98.80 - 334.21 155.19 -21.0%
DCF (Growth 10y) 121.80 - 379.64 184.08 -6.2%
DCF (EBITDA 5y) 126.37 - 175.20 148.56 -24.3%
DCF (EBITDA 10y) 145.66 - 214.01 175.96 -10.4%
Fair Value 60.65 - 60.65 60.65 -69.11%
P/E 150.67 - 224.43 189.74 -3.4%
EV/EBITDA 158.07 - 203.60 186.08 -5.2%
EPV 66.12 - 97.19 81.66 -58.4%
DDM - Stable 50.44 - 188.65 119.54 -39.1%
DDM - Multi 84.71 - 244.81 125.69 -36.0%

Danaher Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 140,514.64
Beta 0.75
Outstanding shares (mil) 715.67
Enterprise Value (mil) 154,998.64
Market risk premium 4.60%
Cost of Equity 8.91%
Cost of Debt 4.25%
WACC 8.36%