Danaher Corp
NYSE:DHR

Watchlist Manager
Danaher Corp Logo
Danaher Corp
NYSE:DHR
Watchlist
Price: 230.805 USD 0.55% Market Closed
Market Cap: 166.7B USD
Have any thoughts about
Danaher Corp?
Write Note

Relative Value

The Relative Value of one DHR stock under the Base Case scenario is 274.35 USD. Compared to the current market price of 230.805 USD, Danaher Corp is Undervalued by 16%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

DHR Relative Value
Base Case
274.35 USD
Undervaluation 16%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
31
vs Industry
43
Median 3Y
7.7
Median 5Y
7.6
Industry
4
Forward
6.9
vs History
23
vs Industry
28
Median 3Y
32
Median 5Y
37.6
Industry
33.1
Forward
30.5
vs History
41
vs Industry
23
Median 3Y
23.9
Median 5Y
25.4
Industry
21.9
vs History
vs Industry
11
Median 3Y
30.8
Median 5Y
24.7
Industry
33.3
vs History
87
vs Industry
27
Median 3Y
3.8
Median 5Y
3.9
Industry
2.6
vs History
31
vs Industry
35
Median 3Y
8.1
Median 5Y
8
Industry
3.8
Forward
7.5
vs History
34
vs Industry
48
Median 3Y
13.7
Median 5Y
13.9
Industry
8.5
vs History
39
vs Industry
30
Median 3Y
24.7
Median 5Y
25.8
Industry
19.1
Forward
23.7
vs History
26
vs Industry
28
Median 3Y
33.4
Median 5Y
34.8
Industry
24.5
Forward
26
vs History
33
vs Industry
21
Median 3Y
25.6
Median 5Y
27.1
Industry
21.9
vs History
25
vs Industry
18
Median 3Y
30.5
Median 5Y
32.1
Industry
29.9
vs History
84
vs Industry
33
Median 3Y
2.7
Median 5Y
2.6
Industry
2.4

Multiples Across Competitors

DHR Competitors Multiples
Danaher Corp Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Danaher Corp
NYSE:DHR
166.7B USD 7.8 42.5 26.8 40.3
US
PerkinElmer Inc
LSE:0KHE
1.2T USD 458.1 4 902.4 1 547 3 296.8
US
Thermo Fisher Scientific Inc
NYSE:TMO
200.4B USD 4.7 32.5 21.2 30.3
KR
Samsung Biologics Co Ltd
KRX:207940
66.5T KRW 15.2 63.2 34.2 49.2
CH
Lonza Group AG
SIX:LONN
38.6B CHF 5.8 67.4 45.6 45.6
US
Agilent Technologies Inc
NYSE:A
38.2B USD 5.8 29.4 22 25.6
US
IQVIA Holdings Inc
NYSE:IQV
35.9B USD 2.3 25.2 14 21.3
US
Mettler-Toledo International Inc
NYSE:MTD
26.4B USD 7 33.2 24 26.7
US
West Pharmaceutical Services Inc
NYSE:WST
23.9B USD 8.2 47.5 32 40.2
US
Waters Corp
NYSE:WAT
21.8B USD 7.5 35 22.4 27.5
CN
WuXi AppTec Co Ltd
SSE:603259
154.5B CNY 4 19.2 13.9 13.9