Stock Analysis on Net

Danaher Corp. (NYSE:DHR)

Enterprise Value to FCFF (EV/FCFF)

Microsoft Excel

Free Cash Flow to The Firm (FCFF)

Danaher Corp., FCFF calculation

US$ in millions

Microsoft Excel
12 months ended: Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Net earnings 4,764 7,209 6,433 3,646 3,008
Net noncash charges 915 2,270 2,354 2,508 364
Change in operating capital 811 (960) (429) 61 285
Net cash provided by operating activities 6,490 8,519 8,358 6,215 3,657
Interest payments, net of tax1 328 302 377 268 95
Payments for additions to property, plant and equipment (1,383) (1,152) (1,294) (791) (636)
Proceeds from sales of property, plant and equipment 12 9 13 2 13
Free cash flow to the firm (FCFF) 5,447 7,678 7,454 5,694 3,130

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).

Item Description The company
FCFF Free cash flow to the firm is the cash flow available to the Danaher Corp. suppliers of capital after all operating expenses have been paid and necessary investments in working and fixed capital have been made. Danaher Corp. FCFF increased from 2021 to 2022 but then decreased significantly from 2022 to 2023.

Interest Paid, Net of Tax

Danaher Corp., interest paid, net of tax calculation

US$ in millions

Microsoft Excel
12 months ended: Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Effective Income Tax Rate (EITR)
EITR1 16.30% 13.10% 16.50% 18.90% 26.40%
Interest Paid, Net of Tax
Interest payments, before tax 392 347 452 331 129
Less: Interest payments, tax2 64 45 75 63 34
Interest payments, net of tax 328 302 377 268 95

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 See details »

2 2023 Calculation
Interest payments, tax = Interest payments × EITR
= 392 × 16.30% = 64


Enterprise Value to FCFF Ratio, Current

Danaher Corp., current EV/FCFF calculation, comparison to benchmarks

Microsoft Excel
Selected Financial Data (US$ in millions)
Enterprise value (EV) 191,074
Free cash flow to the firm (FCFF) 5,447
Valuation Ratio
EV/FCFF 35.08
Benchmarks
EV/FCFF, Competitors1
AbbVie Inc. 16.71
Amgen Inc. 23.80
Bristol-Myers Squibb Co. 10.15
Eli Lilly & Co. 706.01
Gilead Sciences Inc. 15.89
Johnson & Johnson 19.49
Merck & Co. Inc. 30.57
Moderna Inc.
Pfizer Inc. 32.51
Regeneron Pharmaceuticals Inc. 21.03
Thermo Fisher Scientific Inc. 28.70
EV/FCFF, Sector
Pharmaceuticals, Biotechnology & Life Sciences 28.94
EV/FCFF, Industry
Health Care 24.84

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

1 Click competitor name to see calculations.

If the company EV/FCFF is lower then the EV/FCFF of benchmark then company is relatively undervalued.
Otherwise, if the company EV/FCFF is higher then the EV/FCFF of benchmark then company is relatively overvalued.


Enterprise Value to FCFF Ratio, Historical

Danaher Corp., historical EV/FCFF calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
Selected Financial Data (US$ in millions)
Enterprise value (EV)1 197,948 197,582 210,569 174,606 116,135
Free cash flow to the firm (FCFF)2 5,447 7,678 7,454 5,694 3,130
Valuation Ratio
EV/FCFF3 36.34 25.74 28.25 30.66 37.11
Benchmarks
EV/FCFF, Competitors4
AbbVie Inc. 14.89 12.15 13.18 13.95 11.60
Amgen Inc. 22.22 16.01 15.82 14.51 16.05
Bristol-Myers Squibb Co. 9.14 13.87 10.52 11.63 23.39
Eli Lilly & Co. 655.33 59.14 38.37 39.01 36.26
Gilead Sciences Inc. 13.41 13.58 8.42 13.60 9.78
Johnson & Johnson 19.30 23.80 21.25 20.75 19.31
Merck & Co. Inc. 37.84 19.09 23.27 34.12 20.46
Moderna Inc. 11.76 3.86 29.20
Pfizer Inc. 32.24 9.15 8.40 21.74 19.44
Regeneron Pharmaceuticals Inc. 23.99 17.96 9.81 25.74 19.54
Thermo Fisher Scientific Inc. 28.85 31.61 33.14 26.14 28.88
EV/FCFF, Sector
Pharmaceuticals, Biotechnology & Life Sciences 28.47 17.82 15.03 20.02 19.33
EV/FCFF, Industry
Health Care 24.38 17.63 16.41 17.93 18.26

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 See details »

2 See details »

3 2023 Calculation
EV/FCFF = EV ÷ FCFF
= 197,948 ÷ 5,447 = 36.34

4 Click competitor name to see calculations.

Valuation ratio Description The company
EV/FCFF Enterprise value to free cash flow to the firm is whole company valuation indicator. Danaher Corp. EV/FCFF ratio decreased from 2021 to 2022 but then increased from 2022 to 2023 exceeding 2021 level.