|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 171.16 USD | -2.56% |
|
-2.28% | -25.23% |
| May. 05 | Danaher Corp - declares quarterly cash dividend of $0.40 per share payable July 31, 2026 | RE |
| May. 04 | Danaher Corporation announces Quarterly dividend, payable on July 31, 2026 | CI |
Company Valuation: Danaher Corporation
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 235,103 | 193,216 | 170,943 | 165,798 | 161,698 | 121,142 | - | - |
| Change | - | -17.82% | -11.53% | -3.01% | -2.47% | -25.08% | - | - |
| Enterprise Value (EV) 1 | 254,693 | 206,898 | 183,481 | 179,725 | 175,501 | 130,158 | 126,067 | 120,849 |
| Change | - | -18.77% | -11.32% | -2.05% | -2.35% | -25.84% | -3.14% | -4.14% |
| P/E ratio | 38.2x | 27.5x | 36.3x | 43.4x | 45.3x | 27.1x | 22.3x | 20.6x |
| PBR | 5.21x | 3.86x | 3.2x | 3.33x | 3.08x | 2.16x | 1.99x | 1.82x |
| PEG | - | 2.3x | -1.1x | -2.5x | -9.98x | 1.1x | 1x | 2.49x |
| Capitalization / Revenue | 7.98x | 6.14x | 7.16x | 6.94x | 6.58x | 4.75x | 4.5x | 4.22x |
| EV / Revenue | 8.65x | 6.57x | 7.68x | 7.53x | 7.14x | 5.11x | 4.68x | 4.21x |
| EV / EBITDA | 26.4x | 19x | 24.4x | 24.9x | 22.8x | 15.9x | 14.4x | 12.7x |
| EV / EBIT | 34.1x | 23.8x | 26.8x | 26.1x | 25.3x | 17.6x | 15.9x | 14x |
| EV / FCF | 36.1x | 28.1x | 31.7x | 33.9x | 33.2x | 23.7x | 20.5x | 18.2x |
| FCF Yield | 2.77% | 3.57% | 3.15% | 2.95% | 3.02% | 4.22% | 4.87% | 5.5% |
| Dividend per Share 2 | 0.84 | 1 | 1.05 | 1.08 | - | 1.384 | 1.508 | 1.606 |
| Rate of return | 0.26% | 0.38% | 0.45% | 0.47% | - | 0.81% | 0.88% | 0.94% |
| EPS 2 | 8.61 | 9.66 | 6.38 | 5.29 | 5.05 | 6.322 | 7.672 | 8.307 |
| Distribution rate | 9.76% | 10.4% | 16.5% | 20.4% | - | 21.9% | 19.7% | 19.3% |
| Net sales 1 | 29,453 | 31,471 | 23,890 | 23,875 | 24,568 | 25,482 | 26,910 | 28,721 |
| EBITDA 1 | 9,633 | 10,910 | 7,530 | 7,215 | 7,689 | 8,176 | 8,765 | 9,497 |
| EBIT 1 | 7,465 | 8,688 | 6,855 | 6,897 | 6,939 | 7,380 | 7,942 | 8,628 |
| Net income 1 | 6,269 | 7,103 | 4,743 | 3,899 | 3,614 | 4,540 | 5,555 | 5,634 |
| Net Debt 1 | 19,590 | 13,682 | 12,538 | 13,927 | 13,803 | 9,015 | 4,925 | -292.9 |
| Reference price 2 | 329.01 | 265.42 | 231.34 | 229.55 | 228.92 | 171.16 | 171.16 | 171.16 |
| Nbr of stocks (in thousands) | 714,577 | 727,963 | 738,927 | 722,275 | 706,350 | 707,771 | - | - |
| Announcement Date | 1/27/22 | 1/24/23 | 1/30/24 | 1/29/25 | 1/28/26 | - | - | - |
1USD in Million2USD
Estimates
P/E ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 27.07x | 5.11x | 15.92x | 0.81% | 121B | |
| 23.02x | 4.26x | 16.42x | 0.4% | 173B | |
| 49.43x | 12.97x | 29.08x | -.--% | 159B | |
| 19.88x | 3.99x | 12.94x | -.--% | 80.16B | |
| 28.37x | 6.3x | 20.04x | -.--% | 46.04B | |
| 16.88x | 2.05x | 10.03x | 2.99% | 44.18B | |
| 36.58x | 6.08x | 18.54x | -.--% | 34.86B | |
| 22.17x | 4.54x | 15.75x | 0.88% | 32.67B | |
| 23.86x | 5.18x | 16.14x | 2.63% | 30.34B | |
| 19.51x | 5.15x | 13.13x | 1.18% | 29.99B | |
| Average | 26.68x | 5.56x | 16.80x | 0.89% | 75.16B | |
| Weighted average by Cap. | 29.39x | 6.38x | 18.43x | 0.59% |
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
- Equities
- DHR Stock
- Valuation Danaher Corporation
Select your edition
All financial news and data tailored to specific country editions
