EN DE

Danaher Corporation (DHR) Fair Value & Analysis

Healthcare · US · Market cap $141B

DC Danaher Corporation logo Danaher Corporation DHR · US
Price$199.98
Fair Value$103.88
Upside-48.1%
Quality67/100
Watch Danaher Corporation for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Solidly profitable · 14.9% net margin
Low debt · generates free cash flow
0.69% dividend yield
Mixed vs. peers (6/15)
Wide moat 71/100
Evidence: High Range $65.48 – $134.73 Share as image

Fair value as of: Aug 6, 2026

From 26 valuation models · updated yesterday

Share price +3.0% over the past month.

A solid business, but screening 48% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case ($134.73). The favourable scenario is already priced in.
  • Solid but not exceptional quality (67/100) and above fair value, neither a clear bargain nor a standout compounder.
  • A fairly wide model range ($65.48 to $134.73) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

$287.60 $161.57 Fair Value $103.88 May 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 6, 2026.

How to read this chart

60‑month range $161.57 – $287.60 · fair‑value band $65.48 – $134.73 · the $199.98 price screens above the $103.88 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Aug 6, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Danaher Corporation (DHR) currently trades at $199.98, while our model-based Fair Value estimate is $103.88, implying the stock looks roughly 48.1% overvalued today. We read business quality at 67/100 (solid quality), in the Healthcare sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: high).

Over the trailing twelve months, Danaher Corporation generated revenue of $24.8B at a net margin of 14.9%. Revenue grew 3.7% year over year. It earns a return on equity of 7.1%. Net debt stands at $13.8B. Fundamentals as of Aug 6, 2026

Our scenario range runs from $65.48 (bear case) to $134.73 (bull case); at $199.98, the current price sits above that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The last reported earnings sit well below what analysts expect (earnings in transition, for example after write-downs or an earnings dip); whether the stock is cheap or expensive hinges on the expected recovery actually arriving. Read the fair value with that caveat. The share trades about 17% below its 52-week high and 24% above its 52-week low, currently below its 200-day average. For context, the median of 10 Healthcare peers we cover trades at -49% fair-value upside, at -48%, DHR screens cheaper than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model BearBaseBull Evidence
Highest evidence
Growth DCF $71.94 $133.50 $234.04 80
Residual Income $59.89 $62.79 $66.83 76
Rev-Margin DCF $50.30 $94.02 $148.29 74
All 26 models by family
DCF Models
FCF DCF $71.74 $136.39 $243.42 38
Owner Earnings $65.58 $125.87 $225.68 31
5Y Revenue Exit $50.30 $94.25 $151.80 39
5Y EBITDA Exit $74.27 $141.87 $224.23 41
5Y P/E Exit $57.31 $108.16 $164.06 38
10Y Revenue Exit $54.93 $98.29 $160.36 36
10Y EBITDA Exit $72.57 $132.47 $218.88 37
10Y P/E Exit $61.49 $108.27 $170.27 35
Earnings-Based
Graham-Dodd $34.72 $140.69 $191.44 54
Lynch FV $35.17 $50.24 $65.32 50
PEG = 1.0 $35.17 $50.24 $65.32 46
EPV $41.30 $51.43 $60.29 59
Dividend Discount
Gordon GGM $11.39 $23.68 $37.57 70
DDM Multi-Stage $11.39 $19.97 $24.86 61
Multiples
P/E Multiple $76.59 $102.12 $127.65 63
P/S Multiple $65.08 $86.78 $108.47 58
P/B Multiple $65.10 $86.80 $108.51 55
EV/EBIT $78.48 $111.14 $143.81 53
EV/EBITDA $84.98 $119.80 $154.62 54
EV/Revenue $41.25 $67.28 $93.31 43
Asset-Based
NCAV (Graham) $37.11 $49.73 $74.22 50
Growth DCF
Growth DCF $71.94 $133.50 $234.04 80
Rev-Margin DCF $50.30 $94.02 $148.29 74
Economic Profit
Residual Income $59.89 $62.79 $66.83 76
ROIC Compounder $41.30 $51.43 $60.29 72
Growth Earnings
Growth-Adj P/E $59.55 $85.06 $110.58 68

Widest divergence: DCF Models ($108.27) versus Dividend Discount ($19.97). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) $24.8B
Revenue growth (YoY) +3.7%
Net margin 14.9%
Return on equity 7.1%
Free cash flow $5.3B FY2025
P/E ratio 38.6
More key figures
Operating margin 22.9%
EPS (TTM) $5.16
Dividend yield 0.7%
EPS growth (YoY) +9.8%
Net debt $13.8B FY2025

Figures from reported company fundamentals · as of Aug 6, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 67/100

Of which business quality 70 · Market factors (momentum, volatility) 50

Profitability 37
Margins and returns on capital today
Quality Growth 41
Are margins and returns improving?
Cashflow 85
Earnings quality: real cash, not paper profit
Fin. Strength 79
Balance sheet, leverage, solvency risk
Investment 92
Disciplined investing over empire-building
Low Volatility 70
Calm price path (market factor)
Momentum 42
Price trend over the last 3–12 months (market factor)
52W Momentum 42
Distance to the 52-week high (market factor)
Net Issuance 98
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Danaher Corporation designs, manufactures, and markets professional, medical, research, and industrial products and services in the United States, China, and internationally. The company operates through Biotechnology, Life Sciences, and Diagnostics segments.

Full company description

Danaher Corporation designs, manufactures, and markets professional, medical, research, and industrial products and services in the United States, China, and internationally. The company operates through Biotechnology, Life Sciences, and Diagnostics segments. The Biotechnology segment provides technologies, consumables, services, and solutions that advance, accelerate, and integrate the development and manufacture of therapeutics; cell line and cell culture media development services; cell culture media, process liquids and buffers for manufacturing, chromatography resins, filtration technologies, and aseptic fill finish; single-use hardware, consumables, and services, such as the design and installation of full manufacturing suites; lab filtration, separation, and purification; lab-scale protein purification and analytical tools; reagents, membranes, and services for diagnostic and assay development; and healthcare filtration solutions. The Life Sciences segment provides mass spectrometers; bioanalytical measurement systems; flow cytometry, genomics, lab automation, centrifugation, liquid handling automation instruments, antibodies and reagents, and particle counting and characterization; genome sample preparation; microscopes; protein consumables; filtration products; and genomic medicines, such as custom nucleic acid products, and plasmid DNA, RNA, and proteins under the ABCAM, ALDEVRON, BECKMAN COULTER, GENEDATA, IDT, LEICA MICROSYSTEMS, MOLECULAR DEVICES, PALL, PHENOMENEX, and SCIEX brands. The Diagnostics segment offers clinical instruments, consumables, software, and services that hospitals, physicians' offices, reference laboratories and other critical care settings use to diagnose disease and make treatment decisions. The company was formerly known as Diversified Mortgage Investors, Inc. and changed its name to Danaher Corporation in 1984. Danaher Corporation was incorporated in 1969 and is headquartered in Washington, the District Of Columbia.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Danaher Corporation reported revenue of $24.6B in FY2025 versus $29.5B in FY2021, a compound −4.4%/yr. Reported net income was $3.6B in FY2025, compounding −13.4%/yr from FY2021.

Growth Quality 67/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
$24.6B
Latest YoY
+2.9%
Avg. growth/yr (3Y)
−2.7%
Avg. growth/yr (5Y)
+2.0%
Avg. growth/yr (40Y)
+11.7%
Revenue −4.4%/yr
FY21 $29.5B
FY22 $26.6B
FY23 $23.9B
FY24 $23.9B
FY25 $24.6B
Net income −13.4%/yr
FY21 $6.4B
FY22 $7.2B
FY23 $4.7B
FY24 $3.9B
FY25 $3.6B

DHR screens 48% overvalued. Compare with Thermo Fisher Scientific Inc →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "Danaher Corporation Fair Value". https://www.fairvalue-calculator.com/stock/DHR

Recent news

External third-party headlines (Yahoo Finance, Reuters and others), not an editorial selection.

Peer Group

Diagnostics & Research · 137 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 67 · Top 25%
Fair Value upside −48% · Below median
Return on equity (TTM) 7% · Above median
Return on assets 4% · Above median
Net margin (TTM) 15% · Top 25%
Operating margin (TTM) 23% · Top 25%
Revenue growth 4% · Below median
Dividend yield (TTM) 0.7% · Below median
Debt / equity 0.35× · Higher than median

Valuation Multiples vs Diagnostics & Research median · lower = cheaper

P/E (TTM) 38.6× · Pricier than median
P/B 2.68× · Pricier than median
P/S (TTM) 5.69× · Pricier than 75% of peers
P/FCF 26.8× · Pricier than 75% of peers
EV/EBITDA 19.5× · Pricier than median
PEG 1.27× · Cheaper than median

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 0 · sector 0
FUTURE 19 · sector 29
PAST 28 · sector 11
HEALTH 82 · sector 96
DIVIDEND 14 · sector 21

VALUE 0: the price sits above our fair-value range.

Insider activity: 46/100

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Diagnostics & Research stocks, each showing price versus our Fair Value estimate (as of Aug 6, 2026).

Stock Price Fair Value vs Fair Value
Thermo Fisher Scientific Inc TMO $543.19 $308.19 -43%
WuXi AppTec Co 2359 HK$160.70 HK$125.20 -22%
Lonza Group LONN CHF 567.80 CHF 259.80 -54%
IDEXX Laboratories, Inc IDXX $567.44 $255.77 -55%
Agilent Technologies, Inc A $131.46 $62.70 -52%
Waters Corporation WAT $368.98 $121.96 -67%
IQVIA Holdings IQV $207.85 $134.18 -35%
Integrated Diagnostics Holdings IDHC $0.0050 $0.0053 +5%
Illumina, Inc ILMN $186.65 $95.51 -49%
Mettler-Toledo International Inc MTD $1,296 $628.51 -52%

Compare Danaher Corporation with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Healthcare stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Danaher Corporation (DHR) overvalued or undervalued?
As of Aug 6, 2026, our model estimates a fair value of $103.88 versus a price of $199.98, about −48% (overvalued).
What is the fair value of DHR?
Our model-based fair value for Danaher Corporation is $103.88 (as of Aug 6, 2026), built from audited fundamentals. The current price is $199.98.
What is the quality score of DHR?
Danaher Corporation has a Quality Score of 67/100. It combines two groups: business quality (profitability, growth, cash flow, balance-sheet strength) and market factors (price momentum, distance to the 52-week high, volatility). Both subtotals are shown separately in the detail view.
What is the revenue of Danaher Corporation (DHR)?
Danaher Corporation reported trailing-twelve-month revenue of about $24.8B (latest available figure, as of Aug 6, 2026).
What is the net profit margin of DHR?
The net profit margin of Danaher Corporation is about 14.9%, meaning it keeps roughly 14.9% of revenue as net income. Based on the latest reported figures.
Does Danaher Corporation pay a dividend?
Danaher Corporation currently shows a dividend yield of about 0.76% relative to its recent price (as of Aug 6, 2026).

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Danaher Corporation and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.