Danaher Corporation (DHR) Discounted Future Market Cap - Discounting Cash Flows
DHR
Danaher Corporation
DHR (NYSE)

Estimated Value

USD

Market Price USD

* Values are not guaranteed, please do your own
research before making investment decisions.

Discounted Future Market Cap

This model estimates the intrinsic value of a common share by projecting the Future Market Capitalization using the estimated PE Ratio and then discounting it to the Present using an Annual Required Rate of Return.

Interactive Assumptions

Discount Rate

Discount Rate

Discount Rate = Cost of Equity = Risk Free Rate + Beta * Market Premium

The cost of equity is the theoretical rate of return that an equity investment should generate. It is calculated using the CAPM formula.

Read More

↳ Beta

Beta

Beta is a value that measures the price fluctuations (volatility) of a stock with respect to fluctuations in the overall stock market.

↳ Risk Free Rate

Risk-Free Rate

The risk-free rate represents the interest an investor would expect from an absolutely risk-free investment over a specified period of time. By default, it is equal to the current yield of the U.S. 10 Year Treasury Bond.

↳ Market Premium

Market Premium

Market risk premium represents the excess returns over the risk-free rate that investors expect for taking on the incremental risks connected to the equities market.

Pe Ratio

Price to Earnings (PE) Ratio

Estimated Price to Earnings (PE) Ratio at the end of the projection period.

Future Market Cap = PE Ratio * Projected Net Income

Revenue Growth Rate

Revenue Growth Rate

The annual revenue growth rate is applied to projected revenue starting from the second projection year onward.

Net Income Margin

Net Income Margin

Net Income expressed as a percentage of Revenue.

Historical Years

Historical Years

The number of historical years used to calculate averages for historical data.

Projection Years

Projection Years

The number of years for projecting the analysis into the future.

Results

Present Value 206.5 USD
Estimated net income 5.44 Bil. USD
Estimated market capitalization 215.4 Bil. USD
Market capitalization discounted to present 147.9 Bil. USD
Shares Outstanding 716.3 Mil.
Earnings Per Share (EPS) 5.19 USD
Market Price 205.5 USD
Price to Earnings (PE) Ratio 39.1

Historical and forecasted data

Monetary values are in USD

Edit Chart Values 2025 2026 2027 2028 2029

amounts of USD except for #

2024 LTM 2025 2026 2027 2028 2029
Revenue 23,875 23,820 28,376 29,190 30,027 30,889 31,775
Revenue Growth Rate -0.063% -0.23% 18.85% 2.87% 2.87% 2.87% 2.87%
Net Income 3,899 3,765 4,858 4,997 5,141 5,288 5,440

amounts of USD except for #

Average LTM 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015
Revenue 22,579 23,820 23,875 23,890 31,471 29,453 22,284 17,911 19,893 18,330 16,882 20,563
Cost of Revenue 9,559 9,590 9,669 9,856 12,522 11,501 9,809 7,927 8,786 8,137 7,548 9,801
Gross Profit 13,021 14,230 14,206 14,034 18,949 17,952 12,475 9,984 11,107 10,192 9,335 10,762
Gross Margin 57.27% 59.74% 59.5% 58.74% 60.21% 60.95% 55.98% 55.74% 55.83% 55.61% 55.29% 52.34%
Operating Income 4,653 4,825 4,863 5,202 8,688 7,465 4,231 3,269 3,404 3,021 2,751 3,469
Operating Margin 19.94% 20.26% 20.37% 21.77% 27.61% 25.35% 18.99% 18.25% 17.11% 16.48% 16.29% 16.87%
Net Income 3,980 3,765 3,899 4,764 7,209 6,433 3,646 3,008 2,651 2,492 2,554 3,357
Net Margin 17.13% 15.81% 16.33% 19.94% 22.91% 21.84% 16.36% 16.8% 13.33% 13.6% 15.13% 16.33%

amounts of USD except for #

Average LTM 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015
Revenue 22,579 23,820 23,875 23,890 31,471 29,453 22,284 17,911 19,893 18,330 16,882 20,563
Revenue Growth Rate 2.87% -0.23% -0.063% -24.09% 6.85% 32.17% 24.41% -9.96% 8.53% 8.57% -17.9% 3.26%
Net Income 3,980 3,765 3,899 4,764 7,209 6,433 3,646 3,008 2,651 2,492 2,554 3,357
Net Margin 17.13% 15.81% 16.33% 19.94% 22.91% 21.84% 16.36% 16.8% 13.33% 13.6% 15.13% 16.33%
Net Income Growth Rate 6.99% -3.44% -18.16% -33.92% 12.06% 76.44% 21.2% 13.48% 6.37% -2.41% -23.94% 29.21%
Stockholders Equity 38,221 50,849 49,543 53,486 50,082 45,167 39,766 30,271 28,214 26,358 23,003 23,690
Equity Growth Rate 7.75% 2.64% -7.37% 6.8% 10.88% 13.58% 31.37% 7.29% 7.04% 14.59% -2.9% 1.33%
Return on Invested Capital (ROIC) 6.77% 5.72% 5.94% 6.19% 10.8% 8.61% 5.47% 6.46% 6.49% 6.16% 6.06% 6.57%
After-tax Operating Income 3,850 4,033 4,081 4,353 7,553 6,236 3,432 2,406 2,740 2,539 2,269 2,712
Income Tax Rate 18.04% 16.41% 16.08% 16.32% 13.06% 16.46% 18.89% 26.41% 19.49% 15.96% 17.54% 21.82%
Invested Capital 55,821 70,478 68,666 70,350 69,966 72,458 62,724 37,237 42,203 41,226 37,458 41,261
discounting cash flows home logo

Discounting Cash Flows

Are you finding our services helpful? Review us on trustpilot logo Trustpilot
Have a question? Contact us