Danaher Corp /De/ (NYSE: DHR)

Sector: Healthcare Industry: Diagnostics & Research CIK: 0000313616
Market Cap 171.11 Bn
P/B 3.35
P/E 48.85
P/S 7.05
ROIC (Qtr) 5.66
Div Yield % 0.65
Rev 1y % (Qtr) 4.40
Total Debt (Qtr) 16.86 Bn
Debt/Equity (Qtr) 0.33

About

Danaher Corporation, or DHR, is a prominent player in the biotechnology, life sciences, and diagnostics industries. The company boasts a diverse portfolio of over 15 operating companies, structured under three segments: Biotechnology, Life Sciences, and Diagnostics. Danaher's revenue stream is largely characterized by its recurring sales, facilitated by a global customer base and direct sales channels. The Biotechnology segment of Danaher is a leading provider of technologies, consumables, and services that bolster the development and manufacture...

Read more

Price action

Investment thesis

Bull case

  • Healthy cash reserves of 1.53B provide 66.43x coverage of short-term debt 23M, demonstrating strong liquidity position and minimal refinancing risk.
  • Operating cash flow of 6.32B provides strong 21.64x coverage of stock compensation 292M, indicating sustainable incentive practices.
  • Operating cash flow of 6.32B provides exceptional 23.31x coverage of interest expenses 271M, showing strong debt service capability.
  • Robust free cash flow of 5.03B exceeds capital expenditure of 1.29B by 3.90x, indicating strong organic growth funding capability.
  • Retained earnings of 45.92B provide full 2.73x coverage of long-term debt 16.83B, indicating strong internal capital position.

Bear case

  • Operating cash flow of 6.32B barely covers its investment activities of (1.51B), with a coverage ratio of -4.20, indicating heavy reliance on external financing for growth which may not be sustainable in a tighter credit environment.
  • Investment activities of (1.51B) provide weak support for R&D spending of 1.60B, which is -0.94x, suggesting potentially insufficient investment in innovation relative to other capital deployment.
  • Operating cash flow of 6.32B provides thin coverage of dividend payments of (847M) with a -7.46 ratio, suggesting potential dividend sustainability issues if operational performance deteriorates.
  • Cash reserves of 1.53B provide limited coverage of acquisition spending of (24M), which is -63.67x, suggesting aggressive expansion might strain liquidity if market conditions deteriorate.
  • Operating earnings of 4.45B show weak coverage of depreciation charges of 2.42B, with a 1.84 ratio indicating high capital intensity and potential reinvestment needs.

Segments Breakdown of Revenue (2024)

Peer comparison

Companies in the Diagnostics & Research
S.No. Ticker Company Market Cap P/E P/S Total Debt (Qtr)
1 TMO Thermo Fisher Scientific Inc. 234.48 Bn 35.69 5.36 35.68 Bn
2 DHR Danaher Corp /De/ 171.11 Bn 48.85 7.05 16.86 Bn
3 IDXX Idexx Laboratories Inc /De 57.62 Bn 56.08 13.83 1.09 Bn
4 IQV Iqvia Holdings Inc. 42.37 Bn 33.03 2.66 15.19 Bn
5 A Agilent Technologies, Inc. 42.16 Bn 32.36 6.07 3.35 Bn
6 NTRA Natera, Inc. 31.64 Bn -102.32 14.95 0.18 Bn
7 MTD Mettler Toledo International Inc/ 30.89 Bn 36.96 7.84 2.21 Bn
8 WAT Waters Corp /De/ 23.59 Bn 36.37 7.60 1.49 Bn

Industry comparisons

Current Valuation Value Ind Avg Percentile
EV to Assets EV to Assets 2.32 2.82
EV to Cash from Ops. EV/CFO 29.36 19.55
EV to Debt EV to Debt 11.01 54.87
EV to EBIT EV/EBIT 41.72 18.82
EV to EBITDA EV/EBITDA 26.38 4.36
EV to Free Cash Flow [EV/FCF] EV/FCF 36.89 17.63
EV to Market Cap EV to Market Cap 1.08 1.58
EV to Revenue EV/Rev 7.64 5.06
Price to Book Value [P/B] P/B 3.35 1.35
Price to Earnings [P/E] P/E 48.85 18.88
Dividend Metrics Value Ind Avg Percentile
Dividend Coverage Ratio Div Coverage (Qtr) 4.14 -2.00
Dividend Payout Ratio % Div Payout % (Qtr) 30.70 2.86
Dividend per Basic Share Div per Share (Qtr) 1.23 0.19
FCF Dividend Payout Ratio % FCF Div Payout % (Qtr) 17.39 1.94
Interest Coverage Int. cover (Qtr) 16.41 -128.90
Growth Metrics Value Ind Avg Percentile
Capex Growth (1y) % Capex 1y % (Qtr) 0.15 -35.01
Cash and Equivalents Growth (1y) % Cash & Equiv 1y % (Qtr) -41.83 23.84
Dividend Growth (1y) % Div 1y % (Qtr) 17.14 0.25
EBIAT Growth (1y) % EBIAT 1y % (Qtr) -10.15 9.72
EBITDA Growth (1y) % EBITDA 1y % (Qtr) -0.82 -444.66
EBIT Growth (1y) % EBIT 1y % (Qtr) -7.82 8.29
EBT Growth (1y) % EBT 1y % (Qtr) -7.65 -6.03
EPS Growth (1y) % EPS 1y % (Qtr) -7.75 15.59
FCF Growth (1y) % FCF 1y % (Qtr) 0.64 56.57
Gross Profit Growth (1y) % Gross Profit 1y % (Qtr) 2.50 185.75
Liquidity Ratios Value Ind Avg Percentile
Asset Utilization Ratio Asset Util Ratio (Qtr) 0.30 0.57
Cash Payout Ratio Cash Payout (Qtr) 0.11 0.01
Cash Ratio Cash Ratio (Qtr) 0.24 1.23
Current Ratio Curr Ratio (Qtr) 1.52 2.70
Debt to Equity Ratio Debt/Equity (Qtr) 0.33 -0.84
Interest Cover Ratio Int Coverage (Qtr) 16.41 -128.90
Times Interest Earned Times Interest Earned (Qtr) 16.41 -128.90
Profitability Value Ind Avg Percentile
EBITDA Margin % EBITDA Margin % (Qtr) 28.30 -97.22
EBIT Margin % EBIT Margin % (Qtr) 18.32 -115.64
EBT Margin % EBT Margin % (Qtr) 17.20 -114.24
Gross Margin % Gross Margin % (Qtr) 59.50 44.76
Net Profit Margin % Net Margin % (Qtr) 14.40 -113.12