Danaher Corporation (DHR)

Basic

  • Market Cap

    $162.56B

  • EV

    $173.45B

  • Shares Out

    738.93M

  • Revenue

    $29.57B

  • Employees

    80,000

Margins

  • Gross

    58.68%

  • EBITDA

    31.36%

  • Operating

    23.79%

  • Pre-Tax

    22.93%

  • Net

    20.01%

  • FCF

    22.92%

Returns (5Yr Avg)

  • ROA

    5.02%

  • ROE

    12.14%

  • ROCE

    8.88%

  • ROIC

    7.7%

Valuation (TTM)

  • P/E

    —

  • P/B

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

  • EV/Gross Profit

    —

Valuation (NTM)

  • Price Target

    $239.18

  • P/E

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

Per Share

  • Rev

    $40.29

  • Earnings (Dil)

    $7.93

  • FCF

    $9.15

  • Book Value

    $70.93

Growth (CAGR)

  • Rev 3Yr

    13.18%

  • Rev 5Yr

    8.55%

  • Rev 10Yr

    4.62%

  • Dil EPS 3Yr

    22.73%

  • Dil EPS 5Yr

    15.28%

  • Dil EPS 10Yr

    8.29%

  • Rev Fwd 2Yr

    -12.61%

  • EBITDA Fwd 2Yr

    -14.93%

  • EPS Fwd 2Yr

    -15.1%

  • EPS LT Growth Est

    -7.36%

Dividends

  • Yield

    —

  • Payout

    13.24%

  • DPS

    $1.06

  • DPS Growth 3Yr

    14.29%

  • DPS Growth 5Yr

    11.32%

  • DPS Growth 10Yr

    26.63%

  • DPS Growth Fwd 2Yr

    6.78%

Select a metric from the list below to chart it

Dec '13
Dec '15
Dec '17
Dec '19
Dec '21
LTM
Metric
Dec '13
Dec '14
Dec '15
Dec '16
Dec '17
Dec '18
Dec '19
Dec '20
Dec '21
Dec '22
LTM

Total Revenues

17,049.0

17,911.0

22,284.0

29,453.0

31,471.0

29,566.0

Total Revenues % Chg.

9.9%

5.1%

24.4%

32.2%

6.9%

-5.4%

Cost of Goods Sold, Total

7,544.0

7,927.0

9,241.0

11,397.0

12,522.0

12,216.0

Gross Profit

9,505.0

9,984.0

13,043.0

18,056.0

18,949.0

17,350.0

Selling General & Admin Expenses, Total

5,356.0

5,577.0

6,880.0

8,146.0

8,462.0

8,599.0

R&D Expenses

1,059.0

1,126.0

1,348.0

1,742.0

1,745.0

1,717.0

Other Operating Expenses, Total

6,415.0

6,703.0

8,228.0

9,888.0

10,207.0

10,316.0

Operating Income

3,090.0

3,281.0

4,815.0

8,168.0

8,742.0

7,034.0

Interest Expense, Total

-137.0

-108.0

-275.0

-238.0

-211.0

-272.0

Interest And Investment Income

9.0

139.0

71.0

11.0

41.0

215.0

Net Interest Expenses

-128.0

31.0

-204.0

-227.0

-170.0

-57.0

Other Non Operating Income (Expenses)

—

—

5.0

—

—

—

EBT, Excl. Unusual Items

2,962.0

3,312.0

4,616.0

7,941.0

8,572.0

6,977.0

Restructuring Charges

—

—

—

—

—

—

Merger & Related Restructuring Charges

—

—

-568.0

-104.0

—

—

Gain (Loss) On Sale Of Investments

—

—

18.0

401.0

-271.0

-143.0

Gain (Loss) On Sale Of Assets

—

—

455.0

13.0

—

—

Asset Writedown

—

—

—

-10.0

-9.0

-54.0

Legal Settlements

—

—

—

-547.0

—

—

Other Unusual Items

—

-7.0

-26.0

-96.0

—

—

EBT, Incl. Unusual Items

2,962.0

3,305.0

4,495.0

7,598.0

8,292.0

6,780.0

Income Tax Expense

556.0

873.0

849.0

1,251.0

1,083.0

863.0

Earnings From Continuing Operations

2,406.0

2,432.0

3,646.0

6,347.0

7,209.0

5,917.0

Earnings Of Discontinued Operations

245.0

576.0

—

86.0

—

—

Net Income

2,651.0

3,008.0

3,646.0

6,433.0

7,209.0

5,917.0

Preferred Dividend and Other Adjustments

—

68.0

136.0

164.0

106.0

43.0

Net Income to Common Incl Extra Items

2,651.0

2,940.0

3,510.0

6,269.0

7,103.0

5,874.0

Net Income to Common Excl. Extra Items

2,406.0

2,364.0

3,510.0

6,183.0

7,103.0

5,874.0

Total Shares Outstanding

701.5

695.5

711.0

715.0

728.3

738.9

Weighted Avg. Shares Outstanding

700.6

715.0

706.2

714.6

725.1

733.8

Weighted Avg. Shares Outstanding Dil

710.2

725.5

718.7

736.8

737.1

740.9

EPS

3.8

4.1

5.0

8.8

9.8

8.0

EPS Diluted

3.7

4.1

4.9

8.6

9.7

7.9

EBITDA

4,268.0

4,470.0

6,590.0

10,336.0

10,964.0

9,272.0