Discounted Cash Flow
Danaher Corp. /De/
—
—
Average annual growth rates
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Endpoint CAGR (better for long term trend)
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Projected growth rate
—
—
%
%
Historical inputs (10 fiscal years)
| YEAR | Sales | Net Income | Free Cash Flow | Net Margin | EPS (diluted) |
|---|---|---|---|---|---|
| 2016 | $16.9b | $2.6b | $3.5b | 15.1% | $3.69 |
| 2017 | $18.3b (8.6%) | $2.5b (-2.4%) | $3.5b (-1.2%) | 13.6% (-10.1%) | $3.58 (-3.0%) |
| 2018 | $19.9b (8.5%) | $2.7b (6.4%) | $3.9b (11.4%) | 13.3% (-2.0%) | $3.78 (5.6%) |
| 2019 | $17.9b (-10.0%) | $3.0b (13.5%) | $3.7b (-4.2%) | 16.8% (26.0%) | $4.11 (8.7%) |
| 2020 | $22.3b (24.4%) | $3.6b (21.2%) | $5.9b (58.1%) | 16.4% (-2.6%) | $4.97 (20.9%) |
| 2021 | $29.5b (32.2%) | $6.4b (76.4%) | $7.4b (26.6%) | 21.8% (33.5%) | $8.77 (76.5%) |
| 2022 | $31.5b (6.9%) | $7.2b (12.1%) | $8.0b (7.7%) | 22.9% (4.9%) | $9.80 (11.7%) |
| 2023 | $23.9b (-24.1%) | $4.8b (-33.9%) | $7.0b (-12.6%) | 19.9% (-12.9%) | $6.44 (-34.3%) |
| 2024 | $23.9b (-0.1%) | $3.9b (-18.2%) | $6.4b (-9.1%) | 16.3% (-18.1%) | $5.33 (-17.2%) |
| 2025 | $24.6b (2.9%) | $3.6b (-7.3%) | $6.3b (-1.1%) | 14.7% (-9.9%) | $5.07 (-4.9%) |
Base FCF: — (latest fiscal year)
Discount rate: % —
Terminal growth: —
Projection period: — years
Alt A decline yrs:
Alt B total yrs:
Values abbreviated: b = billions, m = millions, k = thousands.
Projected cash flows
| Year | Projected cash flow | Discount Factor | Present Value |
|---|
PV of projected FCF: —
Terminal FCF: —
Terminal value: —
PV of terminal value: —
Enterprise value (DCF): —
Current price: —
—Alternative DCF Models
| Model | Fair Value | Upside | PV(FCFs) | PV(Terminal) | Total Years |
|---|---|---|---|---|---|
| Standard (10yr→TV) | — | — | — | — | 10 + TV |
| Alt A (Gradual Decline) | — | — | — | — | — |
| Alt B (30yr Hard Stop) | — | — | — | N/A | — |
This is a simplified DCF model for illustration. It uses reported free cash flow, a single growth assumption, fixed WACC, and a Gordon Growth terminal value. It is not investment advice.