As of 2024-12-15, the Intrinsic Value of Danaher Corp (DHR) is
260.45 USD. This Danaher valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 234.89 USD, the upside of Danaher Corp is
10.90%.
The range of the Intrinsic Value is 149.03 - 913.45 USD
260.45 USD
Intrinsic Value
Danaher Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
149.03 - 913.45 |
260.45 |
10.9% |
| DCF (Growth 10y) |
188.81 - 1,061.40 |
316.58 |
34.8% |
| DCF (EBITDA 5y) |
140.92 - 179.95 |
152.70 |
-35.0% |
| DCF (EBITDA 10y) |
180.59 - 239.51 |
200.69 |
-14.6% |
| Fair Value |
96.20 - 96.20 |
96.20 |
-59.05% |
| P/E |
166.52 - 222.65 |
198.71 |
-15.4% |
| EV/EBITDA |
149.73 - 194.15 |
161.01 |
-31.5% |
| EPV |
97.76 - 132.22 |
114.99 |
-51.0% |
| DDM - Stable |
78.13 - 477.02 |
277.57 |
18.2% |
| DDM - Multi |
127.40 - 589.57 |
207.86 |
-11.5% |
Danaher Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
169,656.34 |
| Beta |
0.54 |
| Outstanding shares (mil) |
722.28 |
| Enterprise Value (mil) |
184,553.34 |
| Market risk premium |
4.60% |
| Cost of Equity |
6.92% |
| Cost of Debt |
4.28% |
| WACC |
6.59% |