Danaher Corporation
DHR stock analysis · Health Care · Life Sciences Tools & Services
As of · fund-implied per-share value
Fund holding value ÷ shares held. Not a live quote; not adjusted for later stock splits.
View SEC fund filing ↗Price × SEC outstanding shares. Shares measured 2026-06-26. Approximate; share and price dates can differ.
View share-count filing ↗DCF value
Equity cash-flow scenario · SEC outstanding shares at 2026-06-26 · -40.3% versus input cap
How this is calculated ↗Reverse DCF
Annual basis · read assumptions below
How this is calculated ↗Relative valuation
6 industry peers · median 29.1×
How this is calculated ↗Historical multiples
7 annual observations · snapshot P/E 37.0× · 0.0% versus history
How this is calculated ↗Free cash flow yield
Annual basis · read assumptions below
How this is calculated ↗ROIC / quality
Normalized tax · financing-capital proxy · short-term borrowing coverage incomplete
How this is calculated ↗Value composite
Annual basis · read assumptions below
How this is calculated ↗12–1 price momentum
Split and corporate-action verification is incomplete for these fund observations. Verified adjusted endpoints are required for 12–1 momentum.
How this is calculated ↗Asset growth
Annual basis · read assumptions below
How this is calculated ↗Net payout yield
Requires reported dividends, repurchases and issuance; missing values are not zero.
How this is calculated ↗Accrual quality
Parent-earnings fallback versus consolidated cash flow · scope limitation
How this is calculated ↗Fundamental momentum
Annual basis · read assumptions below
How this is calculated ↗Follow the cash
ANNUAL · USDOperating cash flow and reinvestment over time
Annual USD. Negative bars use a compressed lower scale. Hover or inspect the financial history table for exact values.
Make the assumptions yours
How sensitive is the valuation?
| Return / Growth | 3.0% | 5.0% | 7.0% |
|---|---|---|---|
| 8.0% | $142.56 | $155.55 | $169.51 |
| 10.0% | $104.47 | $113.66 | $123.53 |
| 12.0% | $82.42 | $89.43 | $96.95 |
Annual financial history
Open SEC filings ↗| Fiscal year-end | Revenue | Net income | Operating cash flow | Capital expenditure | Assets |
|---|---|---|---|---|---|
| 2025-12-31 | 24.6B | 3.6B | 6.4B | 1.2B | 83.5B |
| 2024-12-31 | 23.9B | 3.9B | 6.7B | 1.4B | 77.5B |
| 2023-12-31 | 23.9B | 4.8B | 7.2B | 1.4B | 84.5B |
| 2022-12-31 | 26.6B | 7.2B | 8.5B | 1.1B | 84.4B |
| 2021-12-31 | 24.8B | 6.4B | 8.4B | 1.2B | 83.2B |
| 2020-12-31 | 22.3B | 3.6B | 6.2B | 791M | 76.2B |
| 2019-12-31 | 17.9B | 3B | 4B | 636M | 62.1B |
| 2018-12-31 | 17B | 2.7B | 4B | 584M | 47.8B |
USD, abbreviated. Restated annual history; not a point-in-time backtest. Missing values appear as dashes.
Trace the inputs
MODEL ANNUAL PERIOD| Input | Value | SEC tag / source | Filed |
|---|---|---|---|
| revenue | 24.6B | RevenueFromContractWithCustomerExcludingAssessedTax | 2026-02-24 |
| netIncome | 3.6B | NetIncomeLoss Parent-attributable fallback: a verified consolidated total is unavailable in the supported tags. Noncontrolling interests have not been assumed to be zero; this may differ in scope from consolidated cash flow or operating income. | 2026-02-24 |
| Parent/common earnings proxy | 3.6B | NetIncomeLossAvailableToCommonStockholdersBasic | 2026-02-24 |
| cfo | 6.4B | NetCashProvidedByUsedInOperatingActivities | 2026-02-24 |
| capex | 1.2B | PaymentsToAcquirePropertyPlantAndEquipment | 2026-02-24 |
| operatingIncome | 4.7B | OperatingIncomeLoss | 2026-02-24 |
| assets | 83.5B | Assets | 2026-02-24 |
| equity | 52.5B | StockholdersEquityIncludingPortionAttributableToNoncontrollingInterest Explicit consolidated amount, including the portion attributable to noncontrolling interests. | 2026-02-24 |
| Parent book equity proxy | 52.5B | StockholdersEquity | 2026-02-24 |
| debt | 18.4B | LongTermDebt | 2026-02-24 |
| shortDebt | — | Not reported under a supported tag | — |
| cash | 4.6B | CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents | 2026-02-24 |
| shares | 716.1M | WeightedAverageNumberOfDilutedSharesOutstanding | 2026-02-24 |
| dividends | 878M | PaymentsOfDividends | 2026-02-24 |
| buybacks | 3.1B | PaymentsForRepurchaseOfCommonStock | 2026-02-24 |
| issuance | — | Not reported under a supported tag | — |