Fair value (multi-method)
Four independent methods triangulate what DHR is worth. The headline is the Forward-DCF intrinsic value at a normalized growth rate; the margin of safety compares it to the current price.
Estimated fair value (Forward DCF)
$81.21
Method range
$45.49 – $280.46
median $151.39
Valuation methods
Each method’s implied fair value per share and its upside versus the current price. Missing methods (no analyst coverage, negative earnings, etc.) are shown as “—”.
| Method | Fair value | Upside vs price |
|---|---|---|
| Forward DCF | $81.21 | -54.67% |
| Exit multiple | $280.46 | +56.56% |
| Analyst target | $221.58 | +23.69% |
| Graham number | $45.49 | -74.61% |
- Forward DCF$81.21
- Exit multiple$280.46
- Analyst target$221.58
- Graham number$45.49
Stock price
$179.14
FCF / share (TTM)
$1.53
3Y FCF CAGR
-6.3%
Fair value @ hist. growth
$13.25
This analysis is for informational purposes only and is not financial advice. Scenario prices and DCF-style figures depend on your assumptions and data from public filings and estimates. They are not forecasts of future returns.
Implied FCF growth
28.4%
per year over your projection horizon
Margin of safety -1,252.1% vs hist-growth DCF
Historical 3Y CAGR
-6.3%
Your model implies
28.4%
Analyst consensus is EPS-only — no comparable FCF / share estimate to show on this basis.
Model inputs
Move sliders to test how the reverse DCF reacts. Historical-growth markers show where the company has actually grown over the last cycle.
Undiscounted FCF per share over 10 years at -6% annual growth.
Sensitivity — implied growth vs your assumptions
Each cell shows the per-share growth rate the market would need to justify the current price at that combination of discount rate (rows) and terminal growth (columns). Your selected inputs are highlighted.
| Row axis: discount rate. Column axis: terminal growth.Terminal g →↓ Discount | 1.5% | 2.0% | 2.5% | 3.0% | 3.5% |
|---|---|---|---|---|---|
| 6.7% | 24.3% | 23.2% | 22.0% | 20.6% | 19.0% |
| 7.7% | 27.4% | 26.4% | 25.4% | 24.3% | 23.0% |
| 8.7% | 30.1% | 29.3% | 28.4% | 27.5% | 26.5% |
| 9.7% | 32.7% | 32.0% | 31.2% | 30.4% | 29.5% |
| 10.7% | 35.1% | 34.5% | 33.8% | 33.1% | 32.3% |
Historical multiples
Each bar is the trailing five-year range (low left, high right). Filled portion runs from low to today; the dot marks today; the small tick marks the five-year median. Low, median, and high are listed under each bar.
Net debt
$13.8B
Total debt − cash
Beta
0.80
Vs market benchmark
Frequently asked questions
Danaher (DHR) Key Financials
Charts, filings, and peer comparison for every metric
Explore more
Deep-dives across the income statement, cash flow, capital return, and valuation
- Buybacks2.10% TTM
- Dividend Profile0.80% yield
- Dividend Calculator
- Dividend Forecast
- Dividend Capture
- Stock Split History7 splits
How this company returns cash to shareholders — buybacks, dividends, and stock splits.