Stock Analysis on Net

Danaher Corp. (NYSE:DHR)

Common Stock Valuation Ratios (Price Multiples)

Microsoft Excel

Current Valuation Ratios

Danaher Corp., current price multiples

Microsoft Excel
Danaher Corp. AbbVie Inc. Amgen Inc. Bristol-Myers Squibb Co. Eli Lilly & Co. Gilead Sciences Inc. Johnson & Johnson Merck & Co. Inc. Pfizer Inc. Regeneron Pharmaceuticals Inc. Thermo Fisher Scientific Inc. Zoetis Inc. Pharmaceuticals, Biotechnology & Life Sciences Health Care
Selected Financial Data
Current share price (P) $245.80
No. shares of common stock outstanding 740,686,541
Growth rate (g) 9.59%
 
Earnings per share (EPS) $6.40
Next year expected EPS $7.02
Operating profit per share $7.02
Sales per share $32.25
Book value per share (BVPS) $72.21
Valuation Ratios (Price Multiples)
Price to earnings (P/E) 38.39 60.77 21.49 11.29 131.43 14.35 10.06 907.03 67.31 24.73 36.36 29.96 31.65 27.93
Price to next year expected earnings 35.03 75.74 14.84 11.01 88.80 8.89 61.39 19.81 31.73 22.12 28.80 25.33
Price-earnings-growth (PEG) 4.00 0.48 4.36 2.74 0.77 6.98 1.00 2.49 0.85 3.20 2.72
Price to operating profit (P/OP) 35.00 23.16 18.28 12.44 106.65 10.69 16.68 140.58 642.51 24.16 31.78 23.28 31.75 23.86
Price to sales (P/S) 7.62 5.44 5.36 2.01 20.18 3.02 4.15 5.51 2.44 7.45 5.09 8.22 5.62 2.25
Price to book value (P/BV) 3.40 28.52 23.17 3.08 63.94 3.56 5.14 8.81 1.60 3.76 4.66 14.05 6.64 5.07

Based on: 10-K (reporting date: 2023-12-31).

If the company price multiple is lower then the price multiple of benchmark then company stock is relatively undervalued.
Otherwise, if the company price multiple is higher then the price multiple of benchmark then company stock is relatively overvalued.


Historical Valuation Ratios (Summary)

Danaher Corp., historical price multiples

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Price to earnings (P/E) 39.09 25.65 29.94 44.49 38.34
Price to operating profit (P/OP) 35.64 20.97 25.14 36.91 34.47
Price to sales (P/S) 7.76 5.79 6.37 7.01 6.29
Price to book value (P/BV) 3.47 3.64 4.16 3.93 3.72

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

Valuation ratio Description The company
P/E ratio The P/E ratio tells analyst how much an investor in common stock pays per dollar of current earnings. Danaher Corp. P/E ratio decreased from 2021 to 2022 but then increased from 2022 to 2023 exceeding 2021 level.
P/OP ratio Because P/E ratio is calculated using net income, the ratio can be sensitive to nonrecurring earnings and capital structure, analysts may use price to operating profit. Danaher Corp. P/OP ratio decreased from 2021 to 2022 but then increased from 2022 to 2023 exceeding 2021 level.
P/S ratio An rationale for the P/S ratio is that sales, as the top line in an income statement, are generally less subject to distortion or manipulation than other fundamentals such as EPS or book value. Sales are also more stable than earnings and never negative. Danaher Corp. P/S ratio decreased from 2021 to 2022 but then increased from 2022 to 2023 exceeding 2021 level.
P/BV ratio The P/BV ratio is interpreted as an indicator of market judgment about the relationship between a company required rate of return and its actual rate of return. Danaher Corp. P/BV ratio decreased from 2021 to 2022 and from 2022 to 2023.

Price to Earnings (P/E)

Danaher Corp., historical P/E calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
No. shares of common stock outstanding1 739,701,725 728,576,886 715,352,586 712,204,198 696,237,113
Selected Financial Data (US$)
Net earnings attributable to common stockholders (in millions) 4,743 7,103 6,269 3,510 2,940
Earnings per share (EPS)2 6.41 9.75 8.76 4.93 4.22
Share price1, 3 250.65 250.11 262.39 219.26 161.88
Valuation Ratio
P/E ratio4 39.09 25.65 29.94 44.49 38.34
Benchmarks
P/E Ratio, Competitors5
AbbVie Inc. 63.84 22.62 22.07 40.17 17.82
Amgen Inc. 23.14 19.56 21.05 18.82 17.07
Bristol-Myers Squibb Co. 12.27 23.97 20.92 41.99
Eli Lilly & Co. 135.24 50.08 40.66 31.95 16.19
Gilead Sciences Inc. 16.17 22.68 12.36 641.48 16.45
Johnson & Johnson 10.73 22.97 20.93 28.92 25.99
Merck & Co. Inc. 893.99 19.21 14.78 26.72 20.60
Pfizer Inc. 73.42 7.58 11.76 19.62 11.63
Regeneron Pharmaceuticals Inc. 25.99 19.68 8.37 15.09 19.86
Thermo Fisher Scientific Inc. 35.65 30.55 27.35 27.89 33.36
Zoetis Inc. 35.84 37.68 45.82 48.25 45.89
P/E Ratio, Sector
Pharmaceuticals, Biotechnology & Life Sciences 32.98 20.46 19.59 36.00 21.03
P/E Ratio, Industry
Health Care 28.96 21.26 21.30 29.05 21.25

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

1 Data adjusted for splits and stock dividends.

2 2023 Calculation
EPS = Net earnings attributable to common stockholders ÷ No. shares of common stock outstanding
= 4,743,000,000 ÷ 739,701,725 = 6.41

3 Closing price as at the filing date of Danaher Corp. Annual Report.

4 2023 Calculation
P/E ratio = Share price ÷ EPS
= 250.65 ÷ 6.41 = 39.09

5 Click competitor name to see calculations.

Valuation ratio Description The company
P/E ratio The P/E ratio tells analyst how much an investor in common stock pays per dollar of current earnings. Danaher Corp. P/E ratio decreased from 2021 to 2022 but then increased from 2022 to 2023 exceeding 2021 level.

Price to Operating Profit (P/OP)

Danaher Corp., historical P/OP calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
No. shares of common stock outstanding1 739,701,725 728,576,886 715,352,586 712,204,198 696,237,113
Selected Financial Data (US$)
Operating profit (in millions) 5,202 8,688 7,465 4,231 3,269
Operating profit per share2 7.03 11.92 10.44 5.94 4.70
Share price1, 3 250.65 250.11 262.39 219.26 161.88
Valuation Ratio
P/OP ratio4 35.64 20.97 25.14 36.91 34.47
Benchmarks
P/OP Ratio, Competitors5
AbbVie Inc. 24.34 14.78 14.21 16.32 10.82
Amgen Inc. 19.69 13.40 16.24 14.96 13.84
Bristol-Myers Squibb Co. 13.53 18.29 19.84 24.42
Eli Lilly & Co. 109.75 43.88 35.70 32.66 27.08
Gilead Sciences Inc. 12.05 14.21 7.76 19.38 20.66
Johnson & Johnson 17.78 17.62 18.68 21.84 19.83
Merck & Co. Inc. 138.56 15.55 15.39 23.89 17.47
Pfizer Inc. 700.76 6.80 13.30 23.12 14.36
Regeneron Pharmaceuticals Inc. 25.39 18.01 7.55 14.82 19.01
Thermo Fisher Scientific Inc. 31.16 25.30 21.07 22.81 26.84
Zoetis Inc. 27.86 27.31 33.82 35.22 35.00
P/OP Ratio, Sector
Pharmaceuticals, Biotechnology & Life Sciences 33.09 16.20 17.02 26.75 18.78
P/OP Ratio, Industry
Health Care 24.73 16.48 17.58 21.54 17.40

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

1 Data adjusted for splits and stock dividends.

2 2023 Calculation
Operating profit per share = Operating profit ÷ No. shares of common stock outstanding
= 5,202,000,000 ÷ 739,701,725 = 7.03

3 Closing price as at the filing date of Danaher Corp. Annual Report.

4 2023 Calculation
P/OP ratio = Share price ÷ Operating profit per share
= 250.65 ÷ 7.03 = 35.64

5 Click competitor name to see calculations.

Valuation ratio Description The company
P/OP ratio Because P/E ratio is calculated using net income, the ratio can be sensitive to nonrecurring earnings and capital structure, analysts may use price to operating profit. Danaher Corp. P/OP ratio decreased from 2021 to 2022 but then increased from 2022 to 2023 exceeding 2021 level.

Price to Sales (P/S)

Danaher Corp., historical P/S calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
No. shares of common stock outstanding1 739,701,725 728,576,886 715,352,586 712,204,198 696,237,113
Selected Financial Data (US$)
Sales (in millions) 23,890 31,471 29,453 22,284 17,911
Sales per share2 32.30 43.20 41.17 31.29 25.73
Share price1, 3 250.65 250.11 262.39 219.26 161.88
Valuation Ratio
P/S ratio4 7.76 5.79 6.37 7.01 6.29
Benchmarks
P/S Ratio, Competitors5
AbbVie Inc. 5.72 4.61 4.53 4.05 4.22
Amgen Inc. 5.78 5.17 5.10 5.64 6.03
Bristol-Myers Squibb Co. 2.19 3.29 3.16 3.16 5.52
Eli Lilly & Co. 20.77 10.96 8.01 8.06 6.03
Gilead Sciences Inc. 3.40 3.86 2.85 3.24 4.00
Johnson & Johnson 4.43 4.34 4.66 5.15 4.79
Merck & Co. Inc. 5.43 4.71 3.96 3.93 4.33
Pfizer Inc. 2.66 2.37 3.18 4.50 3.66
Regeneron Pharmaceuticals Inc. 7.84 7.01 4.20 6.24 5.34
Thermo Fisher Scientific Inc. 4.99 4.73 5.39 5.52 4.83
Zoetis Inc. 9.83 9.86 12.00 11.84 11.00
P/S Ratio, Sector
Pharmaceuticals, Biotechnology & Life Sciences 5.86 4.58 4.57 4.96 4.87
P/S Ratio, Industry
Health Care 2.33 2.18 2.32 2.26 2.17

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

1 Data adjusted for splits and stock dividends.

2 2023 Calculation
Sales per share = Sales ÷ No. shares of common stock outstanding
= 23,890,000,000 ÷ 739,701,725 = 32.30

3 Closing price as at the filing date of Danaher Corp. Annual Report.

4 2023 Calculation
P/S ratio = Share price ÷ Sales per share
= 250.65 ÷ 32.30 = 7.76

5 Click competitor name to see calculations.

Valuation ratio Description The company
P/S ratio An rationale for the P/S ratio is that sales, as the top line in an income statement, are generally less subject to distortion or manipulation than other fundamentals such as EPS or book value. Sales are also more stable than earnings and never negative. Danaher Corp. P/S ratio decreased from 2021 to 2022 but then increased from 2022 to 2023 exceeding 2021 level.

Price to Book Value (P/BV)

Danaher Corp., historical P/BV calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
No. shares of common stock outstanding1 739,701,725 728,576,886 715,352,586 712,204,198 696,237,113
Selected Financial Data (US$)
Total Danaher stockholders’ equity (in millions) 53,486 50,082 45,167 39,766 30,271
Book value per share (BVPS)2 72.31 68.74 63.14 55.84 43.48
Share price1, 3 250.65 250.11 262.39 219.26 161.88
Valuation Ratio
P/BV ratio4 3.47 3.64 4.16 3.93 3.72
Benchmarks
P/BV Ratio, Competitors5
AbbVie Inc. 29.97 15.52 16.53 14.18
Amgen Inc. 24.94 35.01 18.51 14.53 13.84
Bristol-Myers Squibb Co. 3.35 4.88 4.07 3.55 2.80
Eli Lilly & Co. 65.80 29.36 25.28 35.07 51.67
Gilead Sciences Inc. 4.01 4.90 3.65 4.33 3.93
Johnson & Johnson 5.48 5.37 5.90 6.72 6.61
Merck & Co. Inc. 8.68 6.07 5.05 7.46 7.83
Pfizer Inc. 1.75 2.48 3.35 2.98 3.00
Regeneron Pharmaceuticals Inc. 3.96 3.77 3.60 4.81 3.79
Thermo Fisher Scientific Inc. 4.57 4.83 5.18 5.15 4.16
Zoetis Inc. 16.81 18.08 20.55 20.97 25.42
P/BV Ratio, Sector
Pharmaceuticals, Biotechnology & Life Sciences 6.92 5.79 5.89 6.16 5.90
P/BV Ratio, Industry
Health Care 5.25 4.78 4.89 4.68 4.49

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

1 Data adjusted for splits and stock dividends.

2 2023 Calculation
BVPS = Total Danaher stockholders’ equity ÷ No. shares of common stock outstanding
= 53,486,000,000 ÷ 739,701,725 = 72.31

3 Closing price as at the filing date of Danaher Corp. Annual Report.

4 2023 Calculation
P/BV ratio = Share price ÷ BVPS
= 250.65 ÷ 72.31 = 3.47

5 Click competitor name to see calculations.

Valuation ratio Description The company
P/BV ratio The P/BV ratio is interpreted as an indicator of market judgment about the relationship between a company required rate of return and its actual rate of return. Danaher Corp. P/BV ratio decreased from 2021 to 2022 and from 2022 to 2023.