← Back to search
DHRDANAHER CORP /DE/
Pharma / Biotech10-K · Filed 2026-02-24
Clarity Fair Value
$129.82
SIGNIFICANTLY OVERVALUED (-33.6%)
Market Price
$195.50
33.6% Downside
$117$158$199$240$280202620282030203220342036Market $196
Fair Value PathMarket Price

Model BlendMODERATE agreement · 33% spread

DCF$164.64 · 32%
Comps$174.13 · 24%
Residual Income$62.84 · 19%
EV/Rev$107.75 · 16%
ROIC Fade$75.22 · 10%
Beta
Shares
707M
1Y Target
$138.45
EPV Floor
$56.07

DHR Valuation Summary

Based on Clarity's multi-model valuation engine, DANAHER CORP /DE/ (DHR) has an estimated fair value of $129.82 per share, compared to its current market price of $195.50. The stock is currently trading 33.6% above Clarity's fair value estimate, resulting in a verdict of SIGNIFICANTLY OVERVALUED.

This valuation blends 5 independent models — including Discounted Cash Flow (DCF), Comparable Companies, Residual Income, and 2 more. The primary weight is given to the Discounted Cash Flow (DCF) model, with Bayesian triangulation used to reconcile the estimates into a single blended fair value. The 5 models show moderate agreement with a 33% spread between the highest and lowest estimates.

Monte Carlo simulation across 5,000 scenarios estimates a 13% probability that the stock is trading below its intrinsic value, with a median simulated value of $115.41.

Clarity's 1-year price target is $138.45, reflecting expected earnings growth and margin trajectory.

DANAHER CORP /DE/ is classified under the Pharma / Biotech sector, and this valuation is based on 10-K · Filed 2026-02-24 filings sourced directly from SEC EDGAR. All models use trailing twelve month (TTM) financials where available, with sector-appropriate growth and discount rate assumptions.

Get the Full Analysis
Monte Carlo confidence intervals, financial statements, scenario modeling, comparable companies, and market context — all in one report.
Run Full Valuation →
Free · 5 valuations/month · No credit card required
Not financial advice. For educational and research purposes only.
Updated Mar 8, 2026, 10:08 AM UTC · Powered by Clarity Valuation Engine · Methodology

DANAHER CORP /DE/ (DHR) Valuation Summary

Clarity's 6-model valuation engine estimates DANAHER CORP /DE/ (DHR) at $129.82 per share, compared to the current market price of $195.50. This represents a 33.6% downside from the current price. The verdict is SIGNIFICANTLY OVERVALUED.

This valuation was generated from DANAHER CORP /DE/'s 10-K · Filed 2026-02-24 filing, classified in the Pharma / Biotech sector with high confidence. Model agreement is MODERATE with a 33% spread across models.

Models used: DCF (scenario-weighted), Residual Income, Comparable Companies, EV/Revenue, ROIC Fade, and Dividend Discount Model. All data sourced from SEC EDGAR and validated against XBRL structured filings.