Data is not available at this time.
Danaher Corporation operates as a global science and technology innovator, serving diverse end markets including life sciences, diagnostics, and environmental and applied solutions. The company generates revenue through a portfolio of high-performance products and services, leveraging its expertise in precision engineering and biotechnology. Danaher’s business model is built on recurring revenue streams from consumables, services, and software, complemented by strategic acquisitions to expand its technological capabilities and market reach. Its market position is strengthened by a decentralized operating model, allowing its subsidiaries to maintain agility while benefiting from Danaher’s scale and resources. The company competes in highly specialized sectors where innovation and regulatory compliance are critical, giving it a competitive edge through its Danaher Business System (DBS), a continuous improvement framework that drives operational excellence. Danaher’s focus on high-growth areas like bioprocessing and molecular diagnostics positions it well in markets with long-term tailwinds, supported by its strong customer relationships and global distribution network.
Danaher reported revenue of $23.9 billion for FY 2024, with net income of $3.9 billion, reflecting a robust margin profile. Diluted EPS stood at $5.29, demonstrating efficient earnings conversion. Operating cash flow was strong at $6.7 billion, though capital expenditures of $1.4 billion indicate ongoing investments in growth initiatives. The company’s ability to generate substantial cash flow underscores its operational efficiency and disciplined cost management.
Danaher’s earnings power is evident in its consistent profitability and high return on invested capital, driven by its premium product offerings and recurring revenue streams. The company’s capital allocation strategy prioritizes reinvestment in R&D and strategic acquisitions, enhancing its technological leadership. Shareholder returns are supported by a disciplined approach to capital deployment, balancing growth investments with dividend distributions.
Danaher maintains a solid balance sheet with $2.1 billion in cash and equivalents, though total debt of $16.0 billion reflects its acquisitive growth strategy. The company’s leverage is manageable given its strong cash flow generation and liquidity position. Financial health remains robust, with ample capacity to fund future growth initiatives and navigate macroeconomic uncertainties.
Danaher’s growth is underpinned by secular trends in life sciences and diagnostics, with acquisitions playing a key role in expanding its market presence. The company has a consistent dividend policy, with a dividend per share of $1.05 in FY 2024, reflecting its commitment to returning capital to shareholders while retaining flexibility for reinvestment.
Danaher’s valuation reflects its premium positioning in high-growth markets, with investors pricing in expectations for sustained innovation and margin expansion. The company’s ability to execute on its acquisition strategy and integrate new technologies will be critical to meeting market expectations. Current multiples suggest confidence in its long-term growth trajectory.
Danaher’s strategic advantages include its diversified portfolio, technological leadership, and the Danaher Business System, which drives continuous improvement. The outlook remains positive, supported by strong demand in core markets and a pipeline of innovation. However, macroeconomic headwinds and regulatory challenges could pose risks. The company is well-positioned to capitalize on long-term growth opportunities in science and technology.
Company filings (10-K), investor presentations
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 |