investorscraft@gmail.com

Intrinsic ValueDanaher Corporation (DAP.DE)

Previous Close184.72
Intrinsic Value
Upside potential
Previous Close
184.72

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 diversified global science and technology leader, specializing in life sciences, diagnostics, and environmental & applied solutions. The company serves a broad spectrum of industries, including pharmaceuticals, biopharmaceuticals, healthcare, food and beverage, and industrial manufacturing. Its Life Sciences segment provides cutting-edge instruments like mass spectrometers and flow cytometers, while the Diagnostics segment delivers clinical testing solutions for hospitals and laboratories. The Environmental & Applied Solutions segment focuses on water quality and packaging solutions, catering to both commercial and industrial needs. Danaher’s market position is reinforced by its innovative product portfolio, recurring revenue from consumables and services, and strategic acquisitions that expand its technological capabilities. The company’s ability to cross-sell solutions across its segments enhances customer stickiness and revenue diversification. Danaher’s strong R&D focus and global distribution network further solidify its competitive edge in high-growth markets such as bioprocessing and molecular diagnostics.

Revenue Profitability And Efficiency

Danaher reported revenue of EUR 23.88 billion for the period, with net income of EUR 3.9 billion, reflecting a robust margin profile. The company’s operating cash flow stood at EUR 6.69 billion, underscoring its ability to convert sales into cash efficiently. Capital expenditures of EUR 1.39 billion indicate ongoing investments in innovation and capacity expansion, supporting long-term growth.

Earnings Power And Capital Efficiency

Danaher’s diluted EPS of EUR 5.29 highlights its earnings strength, driven by high-margin segments like Life Sciences and Diagnostics. The company’s capital efficiency is evident in its disciplined M&A strategy and operational leverage, which enhance returns on invested capital. Its recurring revenue model from consumables and services provides stability and predictable cash flows.

Balance Sheet And Financial Health

Danaher maintains a solid balance sheet with EUR 2.08 billion in cash and equivalents, though total debt of EUR 17.15 billion reflects its acquisitive growth strategy. The company’s strong cash flow generation supports its debt servicing capacity and provides flexibility for future investments or shareholder returns.

Growth Trends And Dividend Policy

Danaher’s growth is fueled by secular trends in biopharmaceuticals and diagnostics, with consistent revenue expansion. The company pays a dividend of EUR 1.08 per share, balancing shareholder returns with reinvestment in high-return opportunities. Its history of strategic acquisitions further drives top-line growth and market share gains.

Valuation And Market Expectations

With a market cap of EUR 116.34 billion and a beta of 0.83, Danaher is valued as a stable, growth-oriented player in the healthcare sector. Investors likely price in its leadership in high-growth niches and ability to sustain margins through operational excellence.

Strategic Advantages And Outlook

Danaher’s competitive advantages include its diversified portfolio, technological leadership, and scalable business model. The outlook remains positive, supported by demand for life sciences tools and diagnostic solutions, though macroeconomic and regulatory risks warrant monitoring. The company’s focus on innovation and strategic M&A positions it well for sustained growth.

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