Danaher Corp
NYSE:DHR

Watchlist Manager
Danaher Corp Logo
Danaher Corp
NYSE:DHR
Watchlist
Price: 210.41 USD -0.94% Market Closed
Market Cap: 150.4B USD
Have any thoughts about
Danaher Corp?
Write Note

Relative Value

The Relative Value of one DHR stock under the Base Case scenario is 256.26 USD. Compared to the current market price of 210.41 USD, Danaher Corp is Undervalued by 18%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

DHR Relative Value
Base Case
256.26 USD
Undervaluation 18%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
63
vs Industry
29
Median 3Y
6.9
Median 5Y
6.7
Industry
3.7
Forward
6.2
vs History
28
vs Industry
16
Median 3Y
28.2
Median 5Y
33.7
Industry
31.4
Forward
27.4
vs History
49
vs Industry
24
Median 3Y
21.1
Median 5Y
22.6
Industry
20.2
vs History
20
vs Industry
15
Median 3Y
29.2
Median 5Y
23.5
Industry
29.6
vs History
85
vs Industry
34
Median 3Y
3.4
Median 5Y
3.5
Industry
2.5
vs History
65
vs Industry
23
Median 3Y
7.3
Median 5Y
7.3
Industry
3.5
Forward
6.7
vs History
66
vs Industry
31
Median 3Y
12.2
Median 5Y
12.4
Industry
8.3
vs History
65
vs Industry
18
Median 3Y
21.9
Median 5Y
23.3
Industry
17.1
Forward
21.3
vs History
47
vs Industry
14
Median 3Y
30.4
Median 5Y
31.3
Industry
22.8
Forward
23.5
vs History
52
vs Industry
22
Median 3Y
22.9
Median 5Y
25
Industry
19.9
vs History
36
vs Industry
19
Median 3Y
27.1
Median 5Y
28.9
Industry
24.9
vs History
77
vs Industry
41
Median 3Y
2.4
Median 5Y
2.4
Industry
2.2

Multiples Across Competitors

DHR Competitors Multiples
Danaher Corp Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Danaher Corp
NYSE:DHR
151.3B USD 6.3 38.6 21.7 31.5
US
PerkinElmer Inc
LSE:0KHE
1.2T USD 428 4 360.7 1 391.3 2 804.9
US
Thermo Fisher Scientific Inc
NYSE:TMO
195.6B USD 4.5 30.8 20.2 28.3
KR
Samsung Biologics Co Ltd
KRX:207940
71.2T KRW 15.7 65.7 36.9 53.7
CH
Lonza Group AG
SIX:LONN
39.4B CHF 6 61.9 32.3 32.3
US
Agilent Technologies Inc
NYSE:A
34.2B USD 5.2 27.2 19.8 23.2
US
IQVIA Holdings Inc
NYSE:IQV
31.7B USD 2.1 23.1 12.6 18.8
CN
WuXi AppTec Co Ltd
SSE:603259
191.4B CNY 5 23.7 17.4 17.4
US
Mettler-Toledo International Inc
NYSE:MTD
25B USD 6.4 28.9 21.3 23.6
US
Waters Corp
NYSE:WAT
21.8B USD 7.4 34.2 22.4 27.6
FR
Sartorius Stedim Biotech SA
PAR:DIM
17.9B EUR 6.5 102.4 28.7 50.4