|
Market Closed -
NYSE
23:02:37 30/10/2026 +03
|
5-day change | 1st Jan Change | ||
| 232.23 USD | -2.00% |
|
+1.08% | +1.45% |
| 10-30 | Danaher Corp Insider Sold Shares Worth $7,014,244, According to a Recent SEC Filing | MT |
| 10-30 | Danaher Corp Insider Sold Shares Worth $1,782,157, According to a Recent SEC Filing | MT |
Company Valuation: Danaher Corporation
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 235,103 | 193,216 | 170,943 | 165,798 | 161,698 | 163,381 | - | - |
| Change | - | -17.82% | -11.53% | -3.01% | -2.47% | 1.04% | - | - |
| Enterprise Value (EV) 1 | 254,693 | 206,898 | 183,481 | 179,725 | 175,501 | 183,959 | 179,466 | 175,102 |
| Change | - | -18.77% | -11.32% | -2.05% | -2.35% | 4.82% | -2.44% | -2.43% |
| P/E | 38.2x | 27.5x | 36.3x | 43.4x | 45.3x | 36.9x | 30.9x | 28x |
| PBR | 5.21x | 3.86x | 3.2x | 3.33x | 3.08x | 3.01x | 2.81x | 2.6x |
| PEG | - | 2.3x | -1.1x | -2.5x | -9.98x | 1.5x | 1.6x | 2.8x |
| Capitalization / Revenue | 7.98x | 6.14x | 7.16x | 6.94x | 6.58x | 6.22x | 5.78x | 5.41x |
| EV / Revenue | 8.65x | 6.57x | 7.68x | 7.53x | 7.14x | 7x | 6.35x | 5.8x |
| EV / EBITDA | 26.4x | 19x | 24.4x | 24.9x | 22.8x | 21.9x | 19.6x | 17.5x |
| EV / EBIT | 34.1x | 23.8x | 26.8x | 26.1x | 25.3x | 24.2x | 21.6x | 19.4x |
| EV / FCF | 36.1x | 28.1x | 31.7x | 33.9x | 33.2x | 32x | 28.3x | 24.8x |
| FCF Yield | 2.77% | 3.57% | 3.15% | 2.95% | 3.02% | 3.13% | 3.54% | 4.04% |
| Dividend per Share 2 | 0.84 | 1 | 1.05 | 1.08 | 1.28 | 1.449 | 1.583 | 1.685 |
| Rate of return | 0.26% | 0.38% | 0.45% | 0.47% | 0.56% | 0.62% | 0.68% | 0.73% |
| EPS 2 | 8.61 | 9.66 | 6.38 | 5.29 | 5.05 | 6.29 | 7.52 | 8.284 |
| Distribution rate | 9.76% | 10.4% | 16.5% | 20.4% | 25.3% | 23% | 21.1% | 20.3% |
| Net sales 1 | 29,453 | 31,471 | 23,890 | 23,875 | 24,568 | 26,261 | 28,283 | 30,177 |
| EBITDA 1 | 9,633 | 10,910 | 7,530 | 7,215 | 7,689 | 8,388 | 9,165 | 9,981 |
| EBIT 1 | 7,465 | 8,688 | 6,855 | 6,897 | 6,939 | 7,612 | 8,324 | 9,042 |
| Net income 1 | 6,269 | 7,103 | 4,743 | 3,899 | 3,614 | 4,396 | 5,215 | 5,591 |
| Net Debt 1 | 19,590 | 13,682 | 12,538 | 13,927 | 13,803 | 20,578 | 16,085 | 11,721 |
| Reference price 2 | 329.01 | 265.42 | 231.34 | 229.55 | 228.92 | 232.23 | 232.23 | 232.23 |
| Nbr of stocks (in thousands) | 714,577 | 727,963 | 738,927 | 722,275 | 706,350 | 703,531 | - | - |
| Announcement Date | 1/27/22 A | 1/24/23 A | 1/30/24 A | 1/29/25 A | 1/28/26 A | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 37.68x | 7.13x | 22.33x | 0.61% | 167B | |
| 36.31x | 6.19x | 23.63x | 0.26% | 262B | |
| 51.69x | 12.54x | 26.9x | -.--% | 156B | |
| 17.32x | 3.52x | 11.43x | -.--% | 61.87B | |
| 37.44x | 7.51x | 23.77x | -.--% | 54.44B | |
| 21x | 2.51x | 12.66x | 2.4% | 53.3B | |
| 35.3x | 6.99x | 23.72x | 0.57% | 51.07B | |
| 47.51x | 11.7x | 25.8x | -.--% | 50.25B | |
| 84.04x | 7.96x | 24.17x | -.--% | 47.17B | |
| 58.64x | 9.46x | 33.66x | -.--% | 43.8B | |
| Average | 42.69x | 7.55x | 22.81x | 0.38% | 94.64B | |
| Weighted average by Cap. | 40.99x | 7.67x | 23.14x | 0.35% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- DHR Stock
- Valuation Danaher Corporation
Select your edition
All financial news and data tailored to specific country editions
