The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Price target range & 52-week position
Bear$15.40Fair value$88.12Bull$103.59
FairClose
52-week traded range
52W low $161.9152W high $242.05
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
Danaher Corporation closed at $200.14, 127.1% above the consensus fair value of $88.12 drawn from 8 valuation models.
Financial DNA score 40/100 — Average. P/E of 39.6x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
$103.59
-48.2%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=3.1%, r=10%, tg=3%, n=10yr
Graham Number
$91.94
-54.1%
√(22.5 × EPS × BVPS)
EPS=5.05, BVPS=74.4 · outside Graham range (P/E 39.6, P/B 2.7) — asset-light, treat as a rough floor
P/E Fair Value
$101.00
-49.5%
EPS × 20x (sector P/E)
EPS=5.05, Sector P/E=20x
Peter Lynch (PEG)
$15.40
-92.3%
EPS × Growth% (PEG = 1 is fair)
EPS=5.05, g=3.1%
EV/EBITDA
$68.32
-65.9%
(EBITDA × 11.5x − Net Debt) ÷ Shares
EBITDA=5.44B
Book Value (P/B)
$40.89
-79.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=74.4, ROE=6.9%, g=3.1%, r=10%
Reverse DCF
$200.14
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 16.4% | Historical: 3.1%
Margin of Safety
$74.13
-63.0%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=98.84, MoS=25%
Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.
Educational data only. Not a recommendation to buy, sell or hold any security.