Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
92.47 USD86.43 USD108.37 USD
+106%
86.43 USDCurrent price is 106.4% above the base model value.
D
US
DHR.US · DANAHER CORP /DE/
US · US
Latest price178.41 USD
30D+0.1%
Vs. base value+132%
Research summary
DHR.US latest organized financial period shows revenue lacks a complete YoY comparison and net income declined -7.31% YoY. Current price is about 178 USD, while the model base case is about 76.84 USD; the current price sits +132% versus the base case. The page shows both reported and adjusted views; valuation still defaults to reported figures, while adjusted figures help isolate structured one-time-item impact. This summary is intended for public-information research and model review.
Key financial trend
Annual financial metrics with switchable views. · Unit: USD
Revenue-
Net income4B USD
Free cash flow5B USD
Operating cash flow6B USD
Price trend
Price date: 2026/04/29 · Updated: 2026/04/29 15:26
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price178.41 USD
Base value76.84 USD
Vs. base+132%
Price date2026/04/29
81.63 USD76.84 USD87.82 USD
+132%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
71.94 USD67.24 USD84.31 USD
+165%
67.24 USDCurrent price is 165.3% above the base model value.Adjusted reference: 72.92 USD
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth7.5%
Current price implies roughly 7.5% annualized FCF growth.
7.5%Current price implies roughly 7.5% annualized FCF growth.
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
60.33 USD60.33 USD60.33 USD
+196%
60.33 USDCurrent price is 195.7% above the base model value.
Updated: 2026/04/29 15:26
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
ExpandCollapse
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
A positive amountAfterTax means the item increased reported net income; a negative value means it reduced reported net income. Adjusted net income = reported net income minus total after-tax impact. Valuation defaults to reported figures; adjusted figures are shown to observe one-time-item impact.
| Period | Item | Category | After-tax impact | Confidence |
|---|---|---|---|---|
| 2025/12/31 | Asset impairment | Impairment | -444M USD | Medium |
| 2025/12/31 | Asset sale gain/loss | Asset sale gain/loss | 9M USD | Medium |
| 2024/12/31 | Asset impairment | Impairment | -419M USD | Medium |
| 2023/12/31 | Asset impairment | Impairment | -182M USD | Medium |
| 2022/12/31 | Asset sale gain/loss | Asset sale gain/loss | -214M USD | Medium |
| 2022/12/31 | Write-off | Impairment | -72M USD | Medium |
| 2021/12/31 | Other special charges | Other | -76M USD | Medium |
| 2021/12/31 | Write-off | Impairment | -8M USD | Medium |
| 2025/09/26 | Asset impairment | Impairment | -513M USD | Medium |
| 2025/06/27 | Asset impairment | Impairment | -694M USD | Medium |
| 2025/03/28 | Asset impairment | Impairment | -24M USD | Medium |
| 2024/09/27 | Asset impairment | Impairment | -526M USD | Medium |
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 13
| Period | Type | Revenue | Net Income | Adjusted net income | Free Cash Flow | Diluted EPS | Adjusted EPS |
|---|---|---|---|---|---|---|---|
| 2025/12/31 | Annual | - | 4B USD | 4B USD | 5B USD | 5.05 | 5.66 |
| 2024/12/31 | Annual | - | 4B USD | 4B USD | 5B USD | 5.29 | 5.86 |
| 2023/12/31 | Annual | - | 5B USD | 5B USD | 6B USD | 6.38 | 6.62 |
| 2022/12/31 | Annual | 27B USD | 7B USD | 7B USD | 7B USD | 9.66 | 10.04 |
| 2021/12/31 | Annual | - | - | - | - | - | - |
Ad placement