Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
DANAHER CORP /DE/
High uncertainty: The valuation methods show significant disagreement (>100% spread). Treat the range as a rough guide rather than a precise estimate.
Bear Case (25th pct.)
-65.8% vs price
Base Case (Median)
-51.4% vs price
Bull Case (75th pct.)
-30.9% vs price
◇ = Current price | | Bear | Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $147.03 | -26.5% | High (40%) |
| PE Comparable | $143.05 | -28.5% | Medium (25%) |
| Growth Trajectory DCF | $59.68 | -70.2% | Medium (20%) |
| Graham Number | $97.22 | -51.4% | Low (10%) |
| EV/EBITDA | $77.06 | -61.5% | Medium (20%) |
| EV/FCF | $133.58 | -33.3% | Medium (20%) |
| Earnings Power Value | $58.53 | -70.8% | Medium (50%) |
Based on 7 out of 7 methods, DHR appears overvalued at the current price of $200.14. The base case fair value of $97.22 implies 51.4% downside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.