Valuation Danaher Corporation

Equities

Market Closed - Nyse Other stock markets 04:00:02 2025-06-12 pm EDT			5-day change	1st Jan Change
205.10 ^USD	+0.19%		+6.74%	-10.65%

Jun. 09	Some of the biggest splits in Corporate America	RE
Jun. 09	Some of the biggest splits in Corporate America	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	157,803	235,103	193,216	170,943	165,798	146,784	-	-
Change	-	48.98%	-17.82%	-11.53%	-3.01%	-11.47%	-	-
Enterprise Value (EV) ¹	172,972	254,693	206,898	183,481	179,725	157,407	152,583	147,210
Change	-	47.24%	-18.77%	-11.32%	-2.05%	-12.42%	-3.06%	-3.52%
P/E ratio	45.4x	38.2x	27.5x	36.3x	43.4x	35.4x	29x	26.2x
PBR	3.97x	5.21x	3.86x	3.2x	3.33x	2.75x	2.56x	2.32x
PEG	-	0.5x	2.3x	-1.1x	-2.5x	3.75x	1.3x	2.5x
Capitalization / Revenue	7.08x	7.98x	6.14x	7.16x	6.94x	6x	5.63x	5.24x
EV / Revenue	7.76x	8.65x	6.57x	7.68x	7.53x	6.43x	5.85x	5.25x
EV / EBITDA	28.8x	26.4x	19x	24.4x	24.9x	20.6x	18.3x	16.1x
EV / EBIT	40.9x	34.1x	23.8x	26.8x	26.1x	22.7x	20x	17.6x
EV / FCF	31.9x	36.1x	28.1x	31.7x	33.9x	30.2x	25.9x	23x
FCF Yield	3.14%	2.77%	3.57%	3.15%	2.95%	3.31%	3.86%	4.34%
Dividend per Share ²	0.72	0.84	1	1.05	1.08	1.204	1.315	1.394
Rate of return	0.32%	0.26%	0.38%	0.45%	0.47%	0.59%	0.64%	0.68%
EPS ²	4.89	8.61	9.66	6.38	5.29	5.789	7.08	7.825
Distribution rate	14.7%	9.76%	10.4%	16.5%	20.4%	20.8%	18.6%	17.8%
Net sales ¹	22,284	29,453	31,471	23,890	23,875	24,480	26,082	28,038
EBITDA ¹	6,006	9,633	10,910	7,530	7,215	7,643	8,355	9,147
EBIT ¹	4,231	7,465	8,688	6,855	6,897	6,926	7,612	8,352
Net income ¹	3,510	6,269	7,103	4,743	3,899	4,111	5,073	5,482
Net Debt ¹	15,169	19,590	13,682	12,538	13,927	10,624	5,799	426.5
Reference price ²	222.14	329.01	265.42	231.34	229.55	205.10	205.10	205.10
Nbr of stocks (in thousands)	710,377	714,577	727,963	738,927	722,275	715,670	-	-
Announcement Date	1/28/21	1/27/22	1/24/23	1/30/24	1/29/25	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
DANAHER CORPORATION	35.43x	6.43x	20.6x	0.59%	147B
INTUITIVE SURGICAL, INC.	73.04x	18.39x	45.64x	-.--%	184B
THERMO FISHER SCIENTIFIC INC.	23.44x	4.12x	16.6x	0.4%	157B
BOSTON SCIENTIFIC CORPORATION	51.65x	7.87x	26.42x	-.--%	146B
SIEMENS HEALTHINEERS AG	22.42x	2.67x	13.07x	2.3%	59.91B
EDWARDS LIFESCIENCES CORPORATION	31.36x	6.99x	23.51x	-.--%	44.52B
SHENZHEN MINDRAY BIO-MEDICAL ELECTRONICS CO., LTD.	22.81x	6.64x	17.75x	2.86%	39.89B
RESMED, INC.	27.15x	7.13x	19.6x	0.86%	36.91B
AGILENT TECHNOLOGIES, INC.	26.03x	5.23x	17.69x	0.83%	33.78B
GE HEALTHCARE TECHNOLOGIES INC.	17.72x	1.9x	11.3x	0.18%	33.48B
Average	33.11x	6.74x	21.22x	0.8%	88.17B
Weighted average by Cap.	40.78x	8.35x	25.07x	0.53%