Data is not available at this time.
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.
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.
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.
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.
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.
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.
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.
Company filings, Bloomberg
show cash flow forecast
| Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
| Revenue growth rate, % | NaN | |||||||||||||||||||||||||
| Revenue, $ | NaN | |||||||||||||||||||||||||
| Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
| Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
| Total operating expenses, $m | NaN | |||||||||||||||||||||||||
| Operating income, $m | NaN | |||||||||||||||||||||||||
| EBITDA, $m | NaN | |||||||||||||||||||||||||
| Interest expense (income), $m | NaN | |||||||||||||||||||||||||
| Earnings before tax, $m | NaN | |||||||||||||||||||||||||
| Tax expense, $m | NaN | |||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
| Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
| Total assets, $m | NaN | |||||||||||||||||||||||||
| Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
| Average production assets, $m | NaN | |||||||||||||||||||||||||
| Working capital, $m | NaN | |||||||||||||||||||||||||
| Total debt, $m | NaN | |||||||||||||||||||||||||
| Total liabilities, $m | NaN | |||||||||||||||||||||||||
| Total equity, $m | NaN | |||||||||||||||||||||||||
| Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
| Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
| Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
| Funds from operations, $m | NaN | |||||||||||||||||||||||||
| Change in working capital, $m | NaN | |||||||||||||||||||||||||
| Cash from operations, $m | NaN | |||||||||||||||||||||||||
| Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
| New CAPEX, $m | NaN | |||||||||||||||||||||||||
| Total CAPEX, $m | NaN | |||||||||||||||||||||||||
| Free cash flow, $m | NaN | |||||||||||||||||||||||||
| Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
| Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
| Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
| Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
| Discount rate, % | NaN | |||||||||||||||||||||||||
| PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
| Current shareholders' claim on cash, % | NaN |