|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 191.30 USD | +6.79% |
|
-6.91% | -16.63% |
| 06:41am | Sartorius slips again after quarterly report | DP |
| 06:37am | ROUNDUP: Lab services provider Sartorius picks up speed, tariff repayments weigh | DP |
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 | 125,933 | - | - |
| Change | - | -17.82% | -11.53% | -3.01% | -2.47% | -22.12% | - | - |
| Enterprise Value (EV) 1 | 254,693 | 206,898 | 183,481 | 179,725 | 175,501 | 146,030 | 140,068 | 134,791 |
| Change | - | -18.77% | -11.32% | -2.05% | -2.35% | -16.79% | -4.08% | -3.77% |
| P/E | 38.2x | 27.5x | 36.3x | 43.4x | 45.3x | 29.9x | 23.9x | 21.4x |
| PBR | 5.21x | 3.86x | 3.2x | 3.33x | 3.08x | 2.4x | 2.17x | 2.01x |
| PEG | - | 2.3x | -1.1x | -2.5x | -9.98x | 1.6x | 1x | 1.8x |
| Capitalization / Revenue | 7.98x | 6.14x | 7.16x | 6.94x | 6.58x | 4.79x | 4.44x | 4.14x |
| EV / Revenue | 8.65x | 6.57x | 7.68x | 7.53x | 7.14x | 5.55x | 4.94x | 4.43x |
| EV / EBITDA | 26.4x | 19x | 24.4x | 24.9x | 22.8x | 17.6x | 15.4x | 13.5x |
| EV / EBIT | 34.1x | 23.8x | 26.8x | 26.1x | 25.3x | 19.4x | 16.9x | 14.9x |
| EV / FCF | 36.1x | 28.1x | 31.7x | 33.9x | 33.2x | 26.8x | 22x | 19.1x |
| FCF Yield | 2.77% | 3.57% | 3.15% | 2.95% | 3.02% | 3.74% | 4.54% | 5.24% |
| Dividend per Share 2 | 0.84 | 1 | 1.05 | 1.08 | 1.28 | 1.453 | 1.56 | 1.668 |
| Rate of return | 0.26% | 0.38% | 0.45% | 0.47% | 0.56% | 0.81% | 0.87% | 0.93% |
| EPS 2 | 8.61 | 9.66 | 6.38 | 5.29 | 5.05 | 5.987 | 7.491 | 8.378 |
| Distribution rate | 9.76% | 10.4% | 16.5% | 20.4% | 25.3% | 24.3% | 20.8% | 19.9% |
| Net sales 1 | 29,453 | 31,471 | 23,890 | 23,875 | 24,568 | 26,304 | 28,359 | 30,437 |
| EBITDA 1 | 9,633 | 10,910 | 7,530 | 7,215 | 7,689 | 8,312 | 9,104 | 9,955 |
| EBIT 1 | 7,465 | 8,688 | 6,855 | 6,897 | 6,939 | 7,540 | 8,276 | 9,027 |
| Net income 1 | 6,269 | 7,103 | 4,743 | 3,899 | 3,614 | 4,222 | 5,382 | 5,884 |
| Net Debt 1 | 19,590 | 13,682 | 12,538 | 13,927 | 13,803 | 20,097 | 14,135 | 8,858 |
| Reference price 2 | 329.01 | 265.42 | 231.34 | 229.55 | 228.92 | 179.14 | 179.14 | 179.14 |
| Nbr of stocks (in thousands) | 714,577 | 727,963 | 738,927 | 722,275 | 706,350 | 702,986 | - | - |
| Announcement Date | 1/27/22 | 1/24/23 | 1/30/24 | 1/29/25 | 1/28/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 29.94x | 5.56x | 17.54x | 0.81% | 126B | |
| 26.36x | 4.74x | 18.23x | 0.35% | 196B | |
| 37.6x | 9.67x | 21.35x | -.--% | 120B | |
| 15.36x | 3.26x | 10.53x | -.--% | 63.87B | |
| 30.03x | 6.72x | 21.43x | -.--% | 48.58B | |
| 18.32x | 2.11x | 10.97x | 2.86% | 43.93B | |
| 25.95x | 5.17x | 17.66x | 0.77% | 37.69B | |
| 44.94x | 6.28x | 19.29x | -.--% | 36.41B | |
| 40.72x | 6.43x | 22.87x | -.--% | 28.88B | |
| 18.23x | 4.78x | 12.26x | 1.26% | 27.83B | |
| Average | 28.75x | 5.47x | 17.21x | 0.61% | 72.91B | |
| Weighted average by Cap. | 28.80x | 5.71x | 17.71x | 0.5% |
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
