Danaher Corporation Website

Danaher Corporation

NYSE-DHR

Basic

  • Market Cap

    $182.87B

  • EV

    $195.11B

  • Shares Out

    740.69M

  • Revenue

    $23.74B

  • Employees

    62,000

Margins

  • Gross

    58.89%

  • EBITDA

    31.25%

  • Operating

    21.91%

  • Pre-Tax

    20.19%

  • Net

    18.54%

  • FCF

    23.37%

Returns (5Yr Avg)

  • ROA

    6.65%

  • ROTA

    22.38%

  • ROE

    12.05%

  • ROCE

    8.48%

  • ROIC

    7.56%

Valuation (TTM)

  • P/E

    —

  • P/B

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • P/FCF

    —

  • EV/Gross Profit

    —

Valuation (NTM)

  • Price Target

    $269.86

  • P/E

    —

  • PEG

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • P/FCF

    —

Financial Health

  • Cash

    $7,031M

  • Net Debt

    $12.23B

  • Debt/Equity

    0.36

  • EBIT/Interest

    18.25

Growth (CAGR)

  • Rev 3Yr

    -1.45%

  • Rev 5Yr

    7.45%

  • Rev 10Yr

    2.07%

  • Dil EPS 3Yr

    -2.51%

  • Dil EPS 5Yr

    11.74%

  • Dil EPS 10Yr

    4.98%

  • Rev Fwd 2Yr

    4.34%

  • EBITDA Fwd 2Yr

    6.71%

  • EPS Fwd 2Yr

    7.45%

  • EPS LT Growth Est

    5.08%

Dividends

  • Yield

    —

  • Payout

    19.08%

  • DPS

    $1.05

  • DPS Growth 3Yr

    11.87%

  • DPS Growth 5Yr

    10.07%

  • DPS Growth 10Yr

    19.62%

  • DPS Growth Fwd 2Yr

    5.2%

Select a metric from the list below to chart it

Dec '14

Dec '15

Dec '16

Dec '17

Dec '18

Dec '19

Dec '20

Dec '21

Dec '22

Dec '23

LTM

Dec '24 (E)

Dec '25 (E)

Dec '26 (E)

Metric
Dec '14
Dec '15
Dec '16
Dec '17
Dec '18
Dec '19
Dec '20
Dec '21
Dec '22
Dec '23
LTM

Total Revenues

17,911

22,284

24,802

26,643

23,890

23,737

Total Revenues % Chg.

5.1%

24.4%

11.3%

7.4%

-10.3%

-4.7%

Cost of Goods Sold, Total

7,927

9,241

9,459

10,455

9,761

9,758

Gross Profit

9,984

13,043

15,343

16,188

14,129

13,979

Selling General & Admin Expenses, Total

5,577

6,880

6,763

7,080

7,245

7,281

R&D Expenses

1,126

1,348

1,498

1,528

1,503

1,498

Other Operating Expenses, Total

6,703

8,228

8,261

8,608

8,748

8,779

Operating Income

3,281

4,815

7,082

7,580

5,381

5,200

Interest Expense, Total

-108

-275

-231

-204

-286

-285

Interest And Investment Income

139

71

11

41

303

315

Net Interest Expenses

31

-204

-220

-163

17

30

Other Non Operating Income (Expenses)

—

—

—

—

—

5

—

—

—

—

EBT, Excl. Unusual Items

3,312

4,616

6,862

7,417

5,398

5,230

Restructuring Charges

—

—

—

—

—

—

—

—

Merger & Related Restructuring Charges

—

—

—

—

-568

-104

—

-95

-120

Gain (Loss) On Sale Of Investments

—

—

18

401

-271

-182

-241

Gain (Loss) On Sale Of Assets

—

—

—

—

—

—

455

5

—

—

—

Asset Writedown

—

—

—

—

—

—

—

-10

—

-77

-77

Legal Settlements

—

—

—

—

—

—

—

-547

—

—

—

Other Unusual Items

—

—

—

—

-7

-26

-96

—

—

—

EBT, Incl. Unusual Items

3,305

4,495

6,511

7,146

5,044

4,792

Income Tax Expense

873

849

1,064

818

823

723

Earnings From Continuing Operations

2,432

3,646

5,447

6,328

4,221

4,069

Earnings Of Discontinued Operations

576

—

986

881

543

333

Net Income

3,008

3,646

6,433

7,209

4,764

4,402

Preferred Dividend and Other Adjustments

—

—

—

—

—

68

136

164

106

21

—

Net Income to Common Incl Extra Items

2,940

3,510

6,269

7,103

4,743

4,402

Net Income to Common Excl. Extra Items

2,364

3,510

5,283

6,222

4,200

4,069

Total Shares Outstanding

695.5

711

715

728.3

739.2

740.6

Weighted Avg. Shares Outstanding

715

706.2

714.6

725.1

736.5

739.3

Weighted Avg. Shares Outstanding Dil

725.5

718.7

736.8

737.1

743.1

746

EPS

4.1

5

8.8

9.8

6.4

6

EPS Diluted

4.1

4.9

8.6

9.7

6.4

5.9

EBITDA

4,470

6,590

9,144

9,712

7,547

7,417

Effective Tax Rate

26.4%

18.9%

16.3%

11.4%

16.3%

15.1%