Valuation models
price $232.23 · as of Nov 2, 2026
DCF · Perpetuity growth · 5yused99.07 – 149.97117.8297% overvaluedDCF · Perpetuity growth · 10y111.49 – 166.88132.4275% overvaluedDCF · EBITDA exit · 5y284.88 – 312.59298.3622% undervaluedDCF · EBITDA exit · 10y260.01 – 309.46283.5318% undervaluedP/E · peers183.44 – 248.77220.865% overvaluedP/E · own history180.46 – 273.15250.447% undervaluedPEG—170.8236% overvaluedEV/EBITDA · peers188.19 – 271.27226.672% overvaluedEV/Revenue · peers160.44 – 268.64206.1913% overvaluedEarnings power value41.49 – 69.2652.80340% overvaluedDividend discount25.41 – 60.6338.04510% overvaluedWall St. consensus target—254.009% belowCost of capital (WACC)—8.08%—
DCF · Perpetuity growth · 5y leads for mature & stable — positive operating income and three years of positive free cash flow. How the headline model is chosen.
Model value · DCF · Perpetuity growth · 5y
117.82
Danaher closed at $232.23 — overvalued by 97% vs model.
99.07the model's range149.97
DCF · Perpetuity growth · 5y leads for mature & stable — positive operating income and three years of positive free cash flow. From a five-year discounted cash flow.
Other models
38.04 – 298.36
Wall St. target
254.00 9% below
Above model, 1y
31 of 31 days
How it is valued
Valued asMature & Stable
Low/slowing growth (~1% recent)Moderate margins (15% net margin)Highly cyclical earnings
Model estimates for research reference only, not investment advice. Every model rests on assumptions that may not match what happens; how each model works is in the manual.