DHR
Danaher Corp
Price:  
262.78 
USD
Volume:  
2,089,006.00
United States | Health Care Equipment & Supplies
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Danaher Intrinsic Value

%
Upside

As of 2024-05-26, the Intrinsic Value of Danaher Corp (DHR) is 158.03 USD. This Danaher valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 262.78 USD, the upside of Danaher Corp is %.

The range of the Intrinsic Value is 104.86 - 315.12 USD

262.78 USD
Stock Price
158.03 USD
Intrinsic Value
Intrinsic Value Details

Danaher Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 104.86 - 315.12 158.03 -39.9%
DCF (Growth 10y) 131.44 - 368.01 191.71 -27.0%
DCF (EBITDA 5y) 118.12 - 160.75 139.02 -47.1%
DCF (EBITDA 10y) 144.88 - 205.92 173.61 -33.9%
Fair Value 194.92 - 194.92 194.92 -25.82%
P/E 189.44 - 411.62 286.83 9.2%
EV/EBITDA (90.80) - 191.56 31.09 -88.2%
EPV 113.03 - 152.92 132.97 -49.4%
DDM - Stable 113.61 - 390.38 252.00 -4.1%
DDM - Multi 87.19 - 232.18 126.69 -51.8%

Danaher Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 194,638.52
Beta 1.22
Outstanding shares (mil) 740.69
Enterprise Value (mil) 205,770.52
Market risk premium 4.60%
Cost of Equity 8.62%
Cost of Debt 5.50%
WACC 8.27%