TopFunds

Danaher Corp

NYSE: DHR

Stock price

211.77 USD

(-26.38%) 5 years

healthcareMedical - Diagnostics & Research

Insider Transactions

5Y price score: (36)
Help

The price score is a basic measure of the stock's performance against the S&P 500 Index over a five-year period.

A score of 100 indicates that the stock did as well as the S&P 500 Index.

A score below 100 means the stock underperformed the index, while a score above 100 means it outperformed the S&P 500.

5Y return: -26.38%
DATE RANGE:
USD PER SHARE

  • Stock price
  • Sales
  • Purchases
  • Stock awards

Transaction History

Trade log
DateActionSharesPriceShare ValueHoldingNameTitleSource
21-aug.-26Sale(11,307)217.8(2,462,338)46,948Blair Rainerdirector, officer: President & CEOlink
21-aug.-26Sale(39,193)218.7(8,572,704)7,755Blair Rainerdirector, officer: President & CEOlink
21-aug.-26Sale(7,755)219.3(1,701,053)0Blair Rainerdirector, officer: President & CEOlink
04-aug.-26Award41,072--61,472Riley Christopher Paulofficer: Executive Vice Presidentlink
04-aug.-26Award153,563194.829,911,001153,563Gugino Matthew Eofficer: EVP & Chief Financial Officerlink
04-aug.-26Award13,477--32,495Gutierrez-Ramos Jose-Carlosofficer: SVP, Chief Science Officerlink
04-aug.-26Award15,402--24,467Milosevich Gregory Mofficer: Executive Vice Presidentlink
04-aug.-26Award92,138194.817,946,64092,138Leiken Jonathanofficer: SVP-Chief Legal Officerlink
04-aug.-26Award245,701194.847,857,641245,701Sawyer Montgomery Julie Aofficer: Executive Vice Presidentlink
04-aug.-26Award12,286194.82,393,06712,286Bouda Christopherofficer: VP, Chief Accounting Officerlink

160.9

52-week range

242.8

211.77

Your model inputs

Required return / cost of capital
%
FCFF terminal growth rate
%

Your fair value & Margin of safety

To calculate fair value based on cost of capital and terminal growth assumptions above, please select free cash flow forecast.

Forecast:

Set price notification

Valuation

Free Cash Flow Yield

Help
FCF Yield TTM = Trailing Twelve Months free cash flow per share / current market price per shareLearn more

3.6 %

Dividend Yield TTM

0.7 %

Market cap $

$ 148,871

Price / Earnings TTM

Help
P/E TTM = current market price per share / Trailing Twelve Months diluted earnings per shareLearn more

37.6

Price / Book TTM

2.8

PEG TTM

Help
Price/Earnings-to-Growth ratio = P/E TTM divided by most recent annual diluted earnings per share growth rateLearn more

(8)

Earnings growth and return

LTM

5YR

10YR

Total return (price & dividends)

9.1 %

(24.7) %

259.6 %

Free cash flow per share growth

17.9 %

(1.8) %

59.4 %

Earnings per share growth

59.7 %

3.1 %

6.3 %

Dividends

Previous dividend:0.40 per share, Paid, Ex-div date Jun 26, 2026
Next dividend:0.40 per share, Declared, Ex-div date Sep 30, 2026

Analyst ratings

Price Target Low

195

Price Target High

250

Price Target Median

230

Buy

30

Hold

12

Sell

1

Financials

all figures in USD Millions except per share data

Periods:

View:

Forecast:

Help

Averages

based on historical growth rates (CAGR) and average margins for last 10 or max, available and up to 10 years.

Analysts

Average Revenue and Net Income forecast estimates from analysts who cover the stock.

Custom

you can edit default forecast based on averages or analysts consensus and use it to calculate fair value based on your assumptions.

ㅤ

Actual
10 year gagr
Estimated
Projected
Fiscal
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
Average (A)
2026
2027
2028
2029
2030
Terminal
FISCAL PERIOD END DATES
SHOW FORECAST VS ACTUAL
01Earnings per share
Help
Diluted EPSLearn more
4.7
3.7
3.5
3.7
3.4
4.9
8.6
9.6
6.4
5.3
5
0.6%
6.4
6.7
7.1
7.5
7.9
8.1
02FCF per share
4.6
4.2
4.1
4.8
4.6
7.5
9.6
10
7.8
7.2
7.4
4.8%
7.6
8
8.4
8.8
9.2
9.3
03Dividends per share
Help
Adjusted for splitsLearn more
0.5
25
0.5
0.6
0.6
0.6
0.7
0.9
1
1.1
1.3
9.9%
-
-
-
-
-
-
04Dividends payout, %
13.6%
15.7%
15.2%
16.4%
20.6%
16.9%
11.5%
11.4%
17.2%
19.7%
24.3%
6%
-
-
-
-
-
-
05Revenue
$ 14,434
$ 16,882
$ 18,330
$ 17,049
$ 17,911
$ 22,284
$ 29,453
$ 26,643
$ 23,890
$ 23,875
$ 24,568
5.5%
$ 25,910
$ 27,326
$ 28,818
$ 30,393
$ 32,053
$ 33,014
06ㅤ% Change
-
17%
8.6%
(7)%
5.1%
24.4%
32.2%
(9.5)%
(10.3)%
(0.1)%
2.9%
5.5%
5.5%
5.5%
5.5%
5.5%
5.5%
5.5%
07Net Income
2,597
2,554
2,492
2,651
2,557
3,646
6,433
7,209
4,764
3,899
3,614
3.4%
4,541
4,789
5,051
5,327
5,618
5,786
08ㅤ% Margin
18%
15.1%
13.6%
15.6%
14.3%
16.4%
21.8%
27.1%
19.9%
16.3%
14.7%
17.5% A
17.5%
17.5%
17.5%
17.5%
17.5%
17.5%
09CFO
3,802
3,522
3,478
4,022
3,952
6,208
8,358
8,519
7,164
6,688
6,416
5.4%
6,693
7,059
7,444
7,851
8,280
8,528
10ㅤ% Of revenue
26.3%
20.9%
19%
23.6%
22.1%
27.9%
28.4%
32%
30%
28%
26.1%
25.8% A
25.8%
25.8%
25.8%
25.8%
25.8%
25.8%
11CAPEX
(512.9)
(589.6)
(570.7)
(584)
(635.5)
(791)
(1,294)
(1,152)
(1,383)
(1,392)
(1,156)
8.5%
(1,254)
(1,360)
(1,475)
(1,600)
(1,736)
(1,882)
12ㅤ% Change
-
15%
(3.2)%
2.3%
8.8%
24.5%
63.6%
(11)%
20.1%
0.7%
(17)%
8.5% A
8.5%
8.5%
8.5%
8.5%
8.5%
8.5%
13FCFF
Help
Free Cash Flow to the Firm = Cash Flows from Operating Activities (09) – Capital Expenditures (11)Learn more
3,289
2,932
2,907
3,438
3,316
5,417
7,064
7,367
5,781
5,296
5,260
4.8%
5,439
5,699
5,969
6,251
6,544
6,646
14Total assets
48,222
45,295
46,649
47,833
62,082
76,161
83,184
84,350
84,488
77,542
83,464
5.6%
88,171
93,143
98,395
103,944
109,806
115,998
15ㅤ% Change
-
(6.1)%
3%
2.5%
29.8%
22.7%
9.2%
1.4%
0.2%
(8.2)%
7.6%
5.6%
5.6%
5.6%
5.6%
5.6%
5.6%
5.6%
16Total liabilities
24,458
22,219
20,281
19,606
31,800
36,384
38,007
34,260
30,998
27,992
30,930
2.4%
32,674
34,517
36,463
38,520
40,692
42,986
17ㅤ% Of assets
50.7%
49.1%
43.5%
41%
51.2%
47.8%
45.7%
40.6%
36.7%
36.1%
37.1%
37.1% A
37.1%
37.1%
37.1%
37.1%
37.1%
37.1%
18Shareholders Equity
23,764
23,077
26,368
28,227
30,282
39,777
45,177
50,090
53,490
49,550
52,534
8.3%
55,497
58,626
61,932
65,425
69,114
73,012
19Net Debt
12,080
11,305
9,892
8,953
2,614
16,143
20,686
14,621
13,672
15,068
13,803
1.3%
-
-
-
-
-
-
20Shares Outstanding
Help
Diluted Weighted-average Shares OutstandingLearn more
708,500
699,800
706,100
710,200
725,500
718,700
736,800
737,100
743,100
737,200
711,000
-
711,251
711,501
711,752
712,003
712,253
712,504
21ㅤ% Change
-
(1.2)%
0.9%
0.6%
2.2%
(0.9)%
2.5%
-
0.8%
(0.8)%
(3.6)%
-
-
-
-
-
-
-
22ROA
5.4%
5.6%
5.3%
5.5%
4.1%
4.8%
7.7%
8.6%
5.6%
5%
4.3%
-
5.2%
5.1%
5.1%
5.1%
5.1%
5%
23ROE
10.9%
11.1%
9.5%
9.4%
8.4%
9.2%
14.2%
14.4%
8.9%
7.9%
6.9%
-
8.2%
8.2%
8.2%
8.1%
8.1%
7.9%
24Interest coverage
17.3
16.2
19.4
22.4
31
15.8
33.4
36.4
18.3
18.6
19.4
-
-
-
-
-
-
-
25Dividend Yield
0.8%
0.8%
0.7%
0.7%
0.5%
0.4%
0.4%
0.5%
0.5%
0.5%
0.5%
-
-
-
-
-
-
-
26P/E Ratio
13
18.7
23
24.2
39.1
39.6
33.3
24
35.9
43.1
45.2
-
-
-
-
-
-
-
27Stock price range
55-65
56-73
70-84
82-97
87-136
108-218
188-295
210-280
185-246
225-281
175-251
-
-
-
-
-
-
-
28Market Cap
Help
End of Period Market CapLearn more
43,561
47,693
57,250
64,042
97,269
139,058
208,399
170,594
170,382
167,801
161,915
14%
67,628
75,770
84,727
94,579
105,417
-
29FCF Yield
7.6%
6.2%
5.1%
5.4%
3.4%
3.9%
3.4%
4.3%
3.4%
3.2%
3.3%
(8.1)%
8%
7.5%
7.1%
6.6%
6.2%
-
30Average stock price
60.2
64.4
76.9
89.4
111.3
162.6
241.5
245
215.3
252.7
212.6
13.5%
95.1
106.5
119
132.8
148
-
31 CEO
RB
Mr. Rainer M. Blair
RB
Rainer Blair