Research / Stock / DHR
D
DHR
DANAHER CORP /DE/
215.97
+0.86 +0.40%
close 2026-08-25
Assumptions
6.9%
Market is pricing 6.9%— you agree
Actually grew -0.6%/yrFCF, 2020–2025 — the market is pricing 7.5pts FASTER than history
10 yrs
3.00%
7.83%
7.8% derived for this company beta 0.89 (1254d vs the S&P 500) · cost of equity 8.7% = 4.7% risk-free + 0.89 × 4.5% premium · 11% debt at 1.4%, taxed at 15%
Fair value
$216.41
+0.2%
At the market's assumptionsCurrent price $215.97Enterprise value 153.0B
Bear $145.32 (1.9% growth)Bull $321.47 (11.9%)
Today's market price is inside the range · band = your growth ±5pts, same model · the market itself prices 6.9%
Y1
Y2
Y3
Y4
Y5
Y6
Y7
Y8
Y9
Y10
Present value of each projected year, Y1–Y10
33% the 10 forecast years67% terminal value