Back to DHR Overview
NYQ · Valuation Lab
DHR
Danaher Corporation
Last$199.66
Market cap140.4B
EV/EBITDA20.2x
Intrinsic value
$110.61
MoS -80.5% · Overvalued
Assuming 17.2% FCF margin and 5.5% Y1–5 growth.
Upside to price
EV (DCF)101.3B
Terminal share63%
Expected IV$119.35
Probability weights
Projected free cash flows
Stage FCF path with present values · terminal 63% of EV
PV of stage FCFs37.6B
PV of terminal value63.7B
Enterprise value101.3B
Net cash / (debt)-23.5B
Equity value77.8B
Intrinsic value / share$110.61
| Year | Revenue | FCF | PV | DF |
|---|---|---|---|---|
| Y1 | 26.5B | 4.6B | 4.2B | 93.0% |
| Y2 | 27.9B | 4.8B | 4.2B | 86.5% |
| Y3 | 29.5B | 5.1B | 4.1B | 80.4% |
| Y4 | 31.1B | 5.3B | 4B | 74.8% |
| Y5 | 32.8B | 5.6B | 3.9B | 69.5% |
| Y6 | 33.7B | 5.8B | 3.8B | 64.7% |
| Y7 | 34.7B | 6B | 3.6B | 60.1% |
| Y8 | 35.6B | 6.1B | 3.4B | 55.9% |
| Y9 | 36.6B | 6.3B | 3.3B | 52.0% |
| Y10 | 37.7B | 6.5B | 3.1B | 48.3% |
| Terminal | — | — | 63.7B | — |
Educational DCF model only — not financial advice. Terminal value and assumptions dominate results; verify filings and run your own diligence.