investorscraft@gmail.com

Intrinsic ValueDanaher Corporation (0R2B.L)

Previous Close£218.94
Intrinsic Value
Upside potential
Previous Close
£218.94

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Danaher Corporation operates as a global leader in the medical equipment and services sector, specializing in life sciences, diagnostics, and environmental solutions. The company's diversified portfolio includes mass spectrometers, flow cytometry systems, clinical diagnostics instruments, and water quality management technologies. Danaher serves a broad clientele, ranging from pharmaceutical firms and biotech companies to hospitals and industrial manufacturers, leveraging its innovation-driven approach to maintain a competitive edge. Its Life Sciences segment is particularly strong in bioprocess technologies, while the Diagnostics segment dominates with automation systems for clinical settings. The Environmental & Applied Solutions segment addresses critical water and packaging quality needs, reinforcing Danaher's role as a multifaceted solutions provider. With a focus on high-growth areas like genomics and cell therapy, the company is well-positioned in markets with long-term secular tailwinds. Danaher's strategic acquisitions and R&D investments further solidify its leadership in precision science and healthcare infrastructure.

Revenue Profitability And Efficiency

Danaher reported revenue of $23.88 billion for the fiscal year, with net income reaching $3.9 billion, reflecting a robust operating margin. The company generated $6.69 billion in operating cash flow, demonstrating strong cash conversion capabilities. Capital expenditures stood at $1.39 billion, indicating disciplined reinvestment in growth initiatives. Diluted EPS of $5.29 underscores efficient earnings generation relative to its share base.

Earnings Power And Capital Efficiency

The company's earnings power is supported by high-margin recurring revenue streams, particularly in consumables and services across its segments. Danaher maintains capital efficiency through optimized R&D spending and strategic M&A, enhancing its technological leadership. Its ability to monetize innovations in genomics and diagnostics contributes to sustained profitability and return on invested capital.

Balance Sheet And Financial Health

Danaher holds $2.08 billion in cash and equivalents against $17.15 billion in total debt, reflecting a manageable leverage profile. The company's strong operating cash flow provides ample liquidity for debt servicing and growth investments. Its balance sheet remains resilient, supported by diversified revenue streams and a solid credit position.

Growth Trends And Dividend Policy

Danaher has consistently pursued growth through acquisitions and organic innovation, particularly in high-potential areas like bioprocessing and molecular diagnostics. The company pays a dividend of $1.13 per share, balancing shareholder returns with reinvestment needs. Its focus on secular growth markets positions it for sustained top-line expansion.

Valuation And Market Expectations

With a market capitalization of $132.16 billion, Danaher trades at a premium, reflecting its leadership in high-growth healthcare segments. Investors likely price in continued innovation and margin resilience, given its exposure to life sciences and diagnostics. The beta of 0.83 suggests lower volatility relative to the broader market.

Strategic Advantages And Outlook

Danaher's competitive moat lies in its diversified product portfolio, technological expertise, and global distribution network. The company is well-positioned to benefit from increasing demand for precision medicine and environmental solutions. Long-term prospects remain favorable, driven by R&D investments and strategic acquisitions in high-growth verticals.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount