Danaher Corporation (DHR)
NYSE · Health Care · market cap 129.29B
Share price
$212.50
At the last nightly close
Intrinsic value
$170.09
Range $170.09 – $207.21 — the conservative figure is the low end.
Margin of safety
-20.0%
($170.09 − $212.50) ÷ $212.50
EV / EBIT
52.8
On the median operating profit of 15 fiscal years through 2025.
How these numbers are computed
The valuations are calculated in Python from filed accounts, not written by a language model. Three methods run side by side: earnings power value, which capitalises a normalised operating profit; a free-cash-flow model; and the Graham Number as an asset-side cross-check. The conservative figure above is the low end of what they agree on.
The frame gives no credit for growth. A company that compounds will therefore read as expensive against it — that is deliberate. It is a price-discipline floor, not a price target, and it is not a view on what the shares will do.
The EV/EBIT ranking uses the median operating profit of up to fifteen fiscal years — a full cycle — where the free screeners use the last twelve months. When the data cannot support a method, the figure reads n/a rather than a number: a free-cash-flow valuation on a bank, a PEG on erratic earnings, a multiple on a company with no operating profit to speak of.
Fundamentals from SEC EDGAR. Prices, market data and technicals from yfinance. Valuation computed 2026-09-03.
Key metrics
Market position
Annual financials
| Period | Revenue | Operating income | Net income | EPS | Free cash flow |
|---|---|---|---|---|---|
| 2025-FY | 24.57B | 4.69B | 3.61B | 5.07 | 5.26B |
| 2024-FY | 23.88B | 4.86B | 3.90B | 5.33 | 5.30B |
| 2023-FY | 23.89B | 5.20B | 4.76B | 6.44 | 5.78B |
| 2022-FY | 26.64B | 7.54B | 7.21B | 9.80 | 7.40B |
| 2021-FY | 24.80B | 6.38B | 6.43B | 8.61 | 7.12B |
Filed figures from SEC EDGAR, in the reporting currency.
Next earnings
Recent news
- Danaher (DHR) Earnings: Latest Report, Earnings Call & Financialspublic.com
- Press Releases - Danaher | Investor Overviewinvestors.danaher.com
- Danaher shares slide despite second-quarter earnings and revenue beat (DHR)finance.yahoo.com
- Danaher Corporation (DHR) Stock Price, News, Quote & History - Yahoo Financefinance.yahoo.com
- Why Danaher (DHR) Shares Are Falling Today - StockStorystockstory.org
Headlines link to their source. Sperio does not republish article text.
The figures above are the arithmetic. To see what a board of eight AI agents makes of them — macro, sector, filings, news and a devil's advocate whose only job is to attack the thesis — run the full analysis on DHR.
Run the board on DHR10 free analyses · no signup, no card
This page presents computed figures and filed financial data for information only. It is not investment advice, not a recommendation to buy or sell any security, and not a statement about what these shares will do. Sperio is a research tool, not an investment adviser. Figures are derived automatically from public filings and market data and may be incomplete, out of date or wrong. See the Terms & Disclaimer.