What Is DHR Fair Value?
Danaher Corporation (DHR) fair value estimate using multiple valuation models, updated daily.
As of September 15, 2026, Danaher Corporation (DHR) has a composite fair value estimate of $110.90 based on four valuation models: DCF (35% weight), Graham Number (25% weight), PEG (25% weight), and DDM (15% weight). The current market price is $209.36, suggesting the stock is overvalued by 47.0%.
Data as of September 15, 2026 (today)
Composite Fair Value
Overvalued4 of 4 models$110.90
vs. current price of $209.36(-47.0%)
How Is DHR Fair Value Calculated?
Four independent models estimate what DHR is worth. Each uses different inputs and assumptions. The composite blends them by weight.
DHR Intrinsic Value
Forward-looking models based on future cash flows
DCF (Discounted Cash Flow)
35% weightEstimates how much cash the company will generate over the next 10 years, then calculates what all that future cash is worth in today's dollars. Includes a 15% safety cushion. Try the standalone DCF calculator →
$131.02
-37.4%Overvalued
Inputs used
DDM (Dividend Discount Model)
15% weightIf a company pays you dividends, this model asks: how much are all those future dividend payments worth today? Only works for stocks that pay dividends. Try the intrinsic value calculator →
$38.43
-81.6%Overvalued
Inputs used
DHR Fair Value
Current fundamentals: earnings, assets, and growth rate
Graham Number (Value Investing)
25% weightCreated by legendary investor Benjamin Graham. It looks at two things: how much the company earns (EPS) and what its assets are worth (Book Value), then calculates the maximum price a careful investor should pay. Try the fair value calculator →
$119.66
-42.8%Overvalued
Inputs used
PEG (Price/Earnings to Growth)
25% weightChecks if you're paying a fair price for the company's growth. A fast-growing company deserves a higher price than a slow one. This model finds the right price based on how fast earnings are growing.
$85.08
-59.4%Overvalued
Inputs used
What If You Change the Assumptions?
Drag the sliders to test different scenarios. Tap the ? buttons to learn what each input means.
Your DCF Fair Value
Current price $209.36 is 37.4% above this estimate
View 10-year cash flow projections
| Year | Projected FCF (Free Cash Flow) | Present Value |
|---|---|---|
| Year 1 | $4.72B | $4.37B |
| Year 2 | $5.16B | $4.41B |
| Year 3 | $5.63B | $4.45B |
| Year 4 | $6.15B | $4.49B |
| Year 5 | $6.71B | $4.54B |
| Year 6 | $7.33B | $4.58B |
| Year 7 | $8.00B | $4.62B |
| Year 8 | $8.73B | $4.67B |
| Year 9 | $9.53B | $4.71B |
| Year 10 | $10.41B | $4.76B |
| Terminal Value | $188.87B | $86.29B |
What Are DHR's Key Financial Metrics?
Earnings & Growth
Current Price
$209.36
EPS (TTM)
$5.61
Forward P/E
22.5
Profit Margin
15.9%
Cash & Balance Sheet
Free Cash Flow
4.3B
EBITDA
8B
Book Value
$74.81
Total Debt
27.9B
What Do Analysts Say About DHR?
Low
$195.00
Average
$229.09
High
$310.00
Upside
+9.4%
DHR Fair Value FAQ
What is the fair value of DHR?
Based on our composite model (DCF 35%, Graham 25%, PEG 25%, DDM 15%), DHR's estimated fair value is $110.90. The stock is currently trading at $209.36, which makes it overvalued by our analysis.
How is DHR's fair value calculated?
We use four valuation methods: Discounted Cash Flow (DCF), Graham Number, PEG-based Fair Value, and Dividend Discount Model (for dividend-paying stocks). The composite score weights DCF at 35%, Graham and PEG at 25% each, and DDM at 15%. When a model can't be applied, its weight is redistributed proportionally.
Is DHR overvalued or undervalued?
Based on our analysis, DHR is overvalued. The current price of $209.36 is 47.0% above our estimated fair value of $110.90.
What do Wall Street analysts say about DHR?
23 analysts cover Danaher Corporation with a consensus rating of "Strong Buy." The average price target is $229.09, ranging from $195.00 to $310.00. This implies 9.4% upside from the current price.