Danaher Corporation Website

Danaher Corporation

NYSE-DHR

Basic

  • Market Cap

    $195.06B

  • EV

    $210.9B

  • Shares Out

    722.21M

  • Revenue

    $23.57B

  • Employees

    62,000

Margins

  • Gross

    59.78%

  • EBITDA

    31.65%

  • Operating

    22.08%

  • Pre-Tax

    20.08%

  • Net

    17.83%

  • FCF

    21.56%

Returns (5Yr Avg)

  • ROA

    6.67%

  • ROTA

    22.36%

  • ROE

    12.04%

  • ROCE

    8.47%

  • ROIC

    7.59%

Valuation (TTM)

  • P/E

    —

  • P/B

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • P/FCF

    —

  • EV/Gross Profit

    —

Valuation (NTM)

  • Price Target

    $285.42

  • P/E

    —

  • PEG

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • P/FCF

    —

Financial Health

  • Cash

    $2,374M

  • Net Debt

    $15.84B

  • Debt/Equity

    0.36

  • EBIT/Interest

    18.26

Growth (CAGR)

  • Rev 3Yr

    -4.1%

  • Rev 5Yr

    8%

  • Rev 10Yr

    2.09%

  • Dil EPS 3Yr

    -9.14%

  • Dil EPS 5Yr

    10.55%

  • Dil EPS 10Yr

    4.29%

  • Rev Fwd 2Yr

    3.96%

  • EBITDA Fwd 2Yr

    7.13%

  • EPS Fwd 2Yr

    6.94%

  • EPS LT Growth Est

    7.33%

Dividends

  • Yield

    —

  • Payout

    19.14%

  • DPS

    $1.05

  • DPS Growth 3Yr

    10.42%

  • DPS Growth 5Yr

    9.73%

  • DPS Growth 10Yr

    15.43%

  • DPS Growth Fwd 2Yr

    6.47%

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

23,568

Total Revenues % Chg.

5.1%

24.4%

11.3%

7.4%

-10.3%

2.2%

Cost of Goods Sold, Total

7,927

9,241

9,459

10,455

9,761

9,479

Gross Profit

9,984

13,043

15,343

16,188

14,129

14,089

Selling General & Admin Expenses, Total

5,577

6,880

6,763

7,080

7,245

7,358

R&D Expenses

1,126

1,348

1,498

1,528

1,503

1,528

Other Operating Expenses, Total

6,703

8,228

8,261

8,608

8,748

8,886

Operating Income

3,281

4,815

7,082

7,580

5,381

5,203

Interest Expense, Total

-108

-275

-231

-204

-286

-285

Interest And Investment Income

139

71

11

41

303

295

Net Interest Expenses

31

-204

-220

-163

17

10

Other Non Operating Income (Expenses)

—

—

—

—

—

5

—

—

—

—

EBT, Excl. Unusual Items

3,312

4,616

6,862

7,417

5,398

5,213

Restructuring Charges

—

—

—

—

—

—

—

—

Merger & Related Restructuring Charges

—

—

—

—

-568

-104

—

-95

-120

Gain (Loss) On Sale Of Investments

—

—

18

401

-271

-182

-283

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

4,733

Income Tax Expense

873

849

1,064

818

823

677

Earnings From Continuing Operations

2,432

3,646

5,447

6,328

4,221

4,056

Earnings Of Discontinued Operations

576

—

986

881

543

147

Net Income

3,008

3,646

6,433

7,209

4,764

4,203

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

4,203

Net Income to Common Excl. Extra Items

2,364

3,510

5,283

6,222

4,200

4,056

Total Shares Outstanding

695.5

711

715

728.3

739.2

724

Weighted Avg. Shares Outstanding

715

706.2

714.6

725.1

736.5

739.4

Weighted Avg. Shares Outstanding Dil

725.5

718.7

736.8

737.1

743.1

745.8

EPS

4.1

5

8.8

9.8

6.4

5.7

EPS Diluted

4.1

4.9

8.6

9.7

6.4

5.6

EBITDA

4,470

6,590

9,144

9,712

7,547

7,460

Effective Tax Rate

26.4%

18.9%

16.3%

11.4%

16.3%

14.3%