What Is DHR Fair Value?
Danaher Corporation (DHR) fair value estimate using multiple valuation models, updated daily.
As of October 31, 2026, Danaher Corporation (DHR) has a composite fair value estimate of $119.33 based on four valuation models: DCF (35% weight), Graham Number (25% weight), PEG (25% weight), and DDM (15% weight). The current market price is $232.23, suggesting the stock is overvalued by 48.6%.
Data as of October 31, 2026 (today)
Composite Fair Value
Overvalued4 of 4 models$119.33
vs. current price of $232.23(-48.6%)
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 →
$149.52
-35.6%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 →
$39.62
-82.9%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 →
$121.39
-47.7%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.
$85.91
-63.0%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 $232.23 is 35.6% above this estimate
View 10-year cash flow projections
| Year | Projected FCF (Free Cash Flow) | Present Value |
|---|---|---|
| Year 1 | $5.19B | $4.80B |
| Year 2 | $5.67B | $4.85B |
| Year 3 | $6.20B | $4.90B |
| Year 4 | $6.78B | $4.95B |
| Year 5 | $7.41B | $5.00B |
| Year 6 | $8.10B | $5.06B |
| Year 7 | $8.85B | $5.11B |
| Year 8 | $9.68B | $5.16B |
| Year 9 | $10.58B | $5.22B |
| Year 10 | $11.57B | $5.28B |
| Terminal Value | $209.22B | $95.43B |
What Are DHR's Key Financial Metrics?
Earnings & Growth
Current Price
$232.23
EPS (TTM)
$6.04
Forward P/E
24.9
Profit Margin
16.9%
Cash & Balance Sheet
Free Cash Flow
4.7B
EBITDA
8.3B
Book Value
$76.23
Total Debt
27.8B
What Do Analysts Say About DHR?
Low
$220.00
Average
$259.90
High
$310.00
Upside
+11.9%
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 $119.33. The stock is currently trading at $232.23, 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 $232.23 is 48.6% above our estimated fair value of $119.33.
What do Wall Street analysts say about DHR?
21 analysts cover Danaher Corporation with a consensus rating of "Strong Buy." The average price target is $259.90, ranging from $220.00 to $310.00. This implies 11.9% upside from the current price.