Skip to main content
Home Report Heatmap Pricing Get Started
Home / Heatmap / DHR
DHR

Danaher Corporation — Beer Score

DHR · US Equity · Healthcare — Life Sciences
$242.00
Market Price (indicative) · Feb 7, 2026
−$1.60 (−0.66%) today
Reference price only. Not an official exchange feed.
83
/ 100
Solid Value — Est. 83% Fundamental Value
Updated: Feb 7, 2026 16:30 UTC·Filing: 10-K (Jan 29, 2026)·Model: DCF v1.0
Not investment advice · Model-based estimate
Estimated Value (Beer)
$200.86
83%
Est. Speculation Premium (Foam)
$41.14
17%
🍺 83% Est. Fundamental Value🫧 17% Est. Speculation
Track Score Alerts (Pro) See Model Assumptions ↓

Key Financials

TTM
Revenue$23.9B
Net Income$3.4B
Free Cash Flow$5.7B
P/E Ratio41.2x
EPS (TTM)$5.87
Market Cap$173B
Total Debt$16.9B
Cash & Equiv.$2.8B

DCF Valuation

Model Estimate
$200
Est. intrinsic value (DCF model)
vs $242.00 market price
↓
Our model suggests the current price is ~20% above the estimated intrinsic value. The market may be pricing in growth beyond current fundamentals.
WACC8.5%
Growth Rate (5yr)7%
Terminal Growth3%
Margin of Safety~−20%

Model output varies with assumptions (WACC, growth, margins). This is not a price target or investment recommendation.

Score History — 90 Days

Pro
90d Low
79
90d High
85
Zone Changes
2
▸_
Unlock Full Score HistoryAlerts · Chart export · Peer compare

Danaher Stock Valuation — Beer Score Breakdown

Danaher's Beer Score of 83 means that, according to our DCF model, the stock is well-supported by fundamentals. An estimated 83% of the stock price is backed by earnings, cash flow, and assets.

How Beer Score Is Calculated for DHR

We pull Danaher's latest SEC filings from EDGAR, run a DCF analysis using a 8.5% WACC and 7% revenue growth rate over 5 years with 3% terminal growth, then compare the resulting model estimate ($200) against the current market price ($242.00). The Beer Score of 83 represents the ratio. Model output varies with assumptions. Learn more about our methodology →

Important Information

Beer Score is an educational indicator, not investment advice. It measures the model-estimated gap between a stock's current market price and an estimated intrinsic value derived from public financial data. A low Beer Score does not mean "sell" and a high score does not mean "buy." Model output varies with assumptions (WACC, growth rate, terminal growth, margins).

Prices shown are indicative reference prices for educational purposes only and are not sourced from an official exchange feed. Data sources include SEC EDGAR filings, indicative market price data, and proprietary DCF models. Scores update daily after market close. For the full ranking of all 45 stocks, visit the Beer Score Heatmap or read Today's Foam Report.

Track Danaher's Beer Score Over Time

Get daily score changes, alerts when foam levels shift, and full history charts with Pro.

See Pro Plans → View All 45 Stocks

About This Valuation

Why does Danaher have a Beer Score of 94?
Danaher (DHR) scores 94 because the stock is currently trading approximately -6% below its estimated intrinsic value of $200. With $5.7B in annual free cash flow and $23.9B in revenue, the company's fundamentals more than support the current market price of $212.58 per share. The Beer Score reflects that 94% of the price is backed by estimated fundamental value.
Is DHR overvalued or undervalued?
Based on our DCF model, Danaher appears undervalued. The estimated intrinsic value of $200 compared to the current price of $212.58 suggests a meaningful margin of safety. This is a model-based estimate using 8.5% WACC and 7% projected growth — not a buy or sell recommendation. The actual fair value depends on assumptions that may change with new earnings data or market conditions.
What assumptions drive the $200 intrinsic value?
The DCF model uses a 8.5% weighted average cost of capital and projects 7% annual revenue growth over five years. Terminal growth is set at 3%. Starting from $5.7B in current free cash flow, these assumptions produce an estimated intrinsic value of $200 per share. The model is most sensitive to the growth rate and WACC inputs — small changes in either significantly alter the output.
What could change Danaher's Beer Score?
Danaher trades near fair value after the Veralto spinoff. Bioprocessing demand recovery from destocking normalization could push revenue growth above the 7% model assumption. However, China's regulatory environment creates uncertainty for life science equipment sales. The company's acquisition-driven model means future deals could either create or destroy value depending on execution.

Compare Similar Stocks

JNJ58 PFE83
View all stock valuations →