What Is DHR Fair Value?
Danaher Corporation (DHR) fair value estimate using multiple valuation models, updated daily.
As of August 1, 2026, Danaher Corporation (DHR) has a composite fair value estimate of $110.24 based on four valuation models: DCF (35% weight), Graham Number (25% weight), PEG (25% weight), and DDM (15% weight). The current market price is $194.98, suggesting the stock is overvalued by 43.5%.
Data as of August 1, 2026 (today)
Composite Fair Value
Overvalued4 of 4 models$110.24
vs. current price of $194.98(-43.5%)
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 →
$129.73
-33.5%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 →
$37.48
-80.8%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 →
$119.69
-38.6%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.
$85.11
-56.4%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 $194.98 is 33.5% above this estimate
View 10-year cash flow projections
| Year | Projected FCF (Free Cash Flow) | Present Value |
|---|---|---|
| Year 1 | $4.72B | $4.36B |
| Year 2 | $5.15B | $4.40B |
| Year 3 | $5.62B | $4.44B |
| Year 4 | $6.13B | $4.48B |
| Year 5 | $6.69B | $4.52B |
| Year 6 | $7.30B | $4.56B |
| Year 7 | $7.97B | $4.60B |
| Year 8 | $8.70B | $4.64B |
| Year 9 | $9.49B | $4.68B |
| Year 10 | $10.36B | $4.72B |
| Terminal Value | $187.27B | $85.39B |
What Are DHR's Key Financial Metrics?
Earnings & Growth
Current Price
$194.98
EPS (TTM)
$5.62
Forward P/E
21.0
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
$227.96
High
$310.00
Upside
+16.9%
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 $110.24. The stock is currently trading at $194.98, 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 $194.98 is 43.5% above our estimated fair value of $110.24.
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 $227.96, ranging from $195.00 to $310.00. This implies 16.9% upside from the current price.