ランキングに戻る

Danaher Corp (DHR)

割高
HealthcareDiagnostics & ResearchUnited States

ファンダメンタル

61

株価

$221.55

時価総額

$159.81B

パート1 · 企業の価値

概要

Danaher is a US-based science and technology group that sells instruments, consumables, software and services to the people who discover, manufacture and test medicines and who diagnose disease. It describes itself as a company committed to accelerating the power of science and technology to improve human health, and it runs three reportable segments — Biotechnology, Life Sciences and Diagnostics — bound together by its own operating method, the Danaher Business System (DBS). Its customers are pharmaceutical and biotechnology companies, contract manufacturers, academic and government research laboratories, hospitals, physicians' offices and reference laboratories. Danaher has historically grown by acquiring businesses and applying DBS to them, and the 10-K treats acquisitions as a core part of the strategy rather than an occasional event.

収益の仕組み

Danaher sells an installed base of equipment and instruments and then earns most of its money from what that installed base consumes: reagents, cell culture media, chromatography resins, filters, antibodies, test cartridges, plus service contracts and software. The 2025 annual report states that 82% of revenues were recurring and 18% non-recurring, with the recurring share at 88% in Biotechnology, 89% in Diagnostics and 66% in Life Sciences. In practice the equipment is the entry point and the consumable stream that follows it, often written into a customer's validated manufacturing or clinical process, is the business.

セグメント別売上高

Diagnostics40.5%

Clinical instruments, consumables, software and services that hospitals, physicians' offices and reference laboratories use to diagnose disease — molecular diagnostics plus clinical lab, acute care and pathology.

Life Sciences29.9%

Instruments, consumables, services and software used to study the basic building blocks of life — DNA, RNA, proteins and cells — including flow cytometry, mass spectrometry and microscopy, antibodies and nucleic acids, and filtration and separation products. Buyers are academic, government and industrial researchers and pharmaceutical developers.

Biotechnology29.7%

Equipment, consumables, software and services used to research, develop, manufacture and deliver biological medicines — bioprocessing materials such as cell culture media, chromatography resins and filtration, sold to pharmaceutical and biotech companies and contract manufacturers.

競争優位性(moat)

スイッチングコスト · 広い

Danaher's advantage rests on how hard its consumables are to remove once adopted. A bioprocessing resin, filter or culture medium is written into a drug maker's regulated manufacturing process and changing it can mean re-validation and regulatory filings; a diagnostics instrument in a hospital lab runs on its own proprietary test cartridges. The financial trace of this is in the filing itself: 82% of 2025 revenues were recurring, 88% in Biotechnology and 89% in Diagnostics. The 10-K is candid that the company still faces intense competition and that its growth depends on developing and commercialising new products, so the advantage is not absolute — it is strongest where the customer's own process is locked around Danaher's consumable.

需要を左右する要因

中程度の景気循環性

The three segments behave differently over the cycle. Diagnostics follows testing volumes in hospitals and laboratories, which move with population health needs more than with the economy, and the company reports 89% of that segment's revenue as recurring. Biotechnology follows how much biological medicine is actually being manufactured, plus how freely pharmaceutical and biotech customers are spending on capacity and inventory — a driver that swings, and whose swing shows up first in orders for equipment rather than in consumables. Life Sciences is the most exposed to capital spending: it has the lowest recurring share, 66%, and depends on instrument purchases by academic, government and industrial laboratories, which are postponed when research budgets tighten. The company itself lists conditions in the global economy, healthcare cost-reduction pressure and geopolitical factors among the things that can hurt results.

主なリスク

  • Conditions in the global economy and in the markets served — The company states that conditions in the global economy, in the particular markets it serves and in financial markets can adversely affect its business and financial statements.
  • Intense competition — Danaher says it faces intense competition and that, if unable to compete effectively, it may experience decreased demand and decreased market share.
  • Dependence on new product development — Growth depends on the timely development and commercialisation, and on customer acceptance, of new and enhanced products and services based on technological innovation.
  • Cost pressure in healthcare — The healthcare industry and related industries the company serves are undergoing significant changes to reduce, and make more predictable, their costs, which can adversely affect Danaher's business and financial statements.
  • Geopolitical, political and compliance factors — Economic, political, geopolitical, legal, compliance, social and business factors — including the impact of military conflicts — both inside and outside the United States can negatively affect the business and financial statements.
  • Artificial intelligence — The company flags that uncertainties in the development, deployment and use of artificial intelligence in its business and its products may result in harm to its business and reputation.
  • Acquisitions and divestitures — Risks include an inability to consummate acquisitions at the historical rate and at appropriate prices, difficulties in integrating what is acquired, and divestitures or other dispositions that could negatively impact the business — including tax liabilities arising from spin-offs.
  • IT systems and security breaches — Significant disruptions in, or breaches in the security of, the company's information technology systems are disclosed as an operational risk.
  • Product defects and manufacturing problems — Defects, manufacturing problems, unanticipated use of products or inadequate disclosure about them are disclosed as a risk — a live issue for a company selling regulated medical devices and diagnostics.
  • Cost and availability of supplies — Financial results are subject to fluctuations in the cost and availability of supplies, alongside dependence on business partners and other third parties for the development, supply or marketing of certain products and technologies.
  • Intellectual property — Any inability to adequately protect its intellectual property, or to avoid third-party infringement claims, is disclosed as a risk; the filing also notes government rights over certain IP.
  • Debt, currency and goodwill — Outstanding debt has at times increased significantly as a result of acquisitions; results can also be affected by foreign currency exchange rates, by tax liabilities and by goodwill impairment.
  • Regulation, litigation and environmental liability — The company discloses risks from changes in regulation, from litigation, from medical device regulation specifically, and from environmental liabilities.
  • Global health crises — Global health crises, pandemics, epidemics or other outbreaks can adversely impact certain elements of the business and financial statements.

顧客集中度

The 2025 10-K does not disclose a customer concentration figure: there is no statement that any single customer accounted for a stated percentage of revenues, and no top-customer table. What the filing does describe is a customer base spread across pharmaceutical and biotechnology companies, contract manufacturers, academic and government laboratories, hospitals, physicians' offices and reference laboratories, in the United States and abroad. The filing does state that no single supplier is material to the company, but that is about suppliers, not customers. Read this as 'not disclosed' rather than as evidence of low concentration.

強気材料

Buyers argue that Danaher has turned itself into a razor-and-blade business on top of regulated science: 82% of 2025 revenues were recurring, and 88-89% in Biotechnology and Diagnostics, because the consumables are embedded in customers' validated manufacturing and clinical processes and are awkward to replace. They point to the spread across three segments serving drug discovery, drug manufacturing and clinical diagnosis, so that weakness in one — research capital spending, say — need not sink the group. They add that the Danaher Business System and a long record of acquiring and improving businesses give management a repeatable way to deploy cash, and that the underlying demand, more biological medicines being developed and more tests being run, is not tied to the economic cycle in the way an industrial order book would be.

弱気材料

Sellers fear that the growth engine has slowed: the company itself says its growth depends on developing and commercialising new products, that it faces intense competition, and that its customers' industries are being reshaped to cut costs — pressure that lands on prices. They worry about the part of the business that is not recurring, particularly Life Sciences at 66% recurring, where instrument purchases can be deferred whenever research and capital budgets tighten, and about a bioprocessing customer base whose own spending swings with drug-development funding. They also point to the acquisition machine as a dependency rather than a strength: the filing lists the inability to buy at the historical rate and at appropriate prices, integration difficulties, debt that has risen significantly after acquisitions, and goodwill impairment among its own risks. Regulatory exposure as a medical device maker, foreign currency, and the absence of any disclosed customer concentration figure to reassure on that front round out the list.

Generated on 2026年9月18日 with claude-haiku-4-5 — shared with all users

Direct competitors

Who this company fights with for the same customers

Compare

Generated on 2026年9月18日 with claude-haiku-4-5 — shared with all users

P/E: 36.3Score: 73Market cap: $250.91B

Thermo Fisher sells across all three of Danaher's segments — bioprocessing consumables, lab instruments and reagents, and clinical diagnostics — to the same pharmaceutical, biotech and hospital-laboratory customers.

P/E: 27.7Score: 68Market cap: $175.89B

Abbott competes head-on with Danaher's Beckman Coulter, Radiometer and Cepheid lines in hospital core-lab chemistry and immunoassay, blood-gas testing and point-of-care molecular diagnostics.

P/E: 33.9Score: 76Market cap: $49.40B

Agilent overlaps Danaher's Life Sciences brands SCIEX, Phenomenex and Leica in mass spectrometry, chromatography and laboratory instrumentation sold to pharma R&D and applied-testing labs.

Sartorius AGNot tracked

Sartorius is the closest rival to Danaher's Cytiva and Pall businesses, supplying the single-use bioreactors, filtration and chromatography products that biologics manufacturers buy for the same production lines.

Roche Holding AGNot tracked

Roche Diagnostics bids for the same hospital and reference-laboratory contracts as Beckman Coulter and Cepheid, covering clinical chemistry, immunoassay, molecular testing and tissue diagnostics.

Merck KGaA (MilliporeSigma)Not tracked

Merck KGaA's Life Science division supplies filtration, purification and cell-culture media to the same biologics manufacturers that Danaher serves through Cytiva and Pall.

貸借対照表と流動性

売上高

$25.11B

直近12か月(2026/6/26まで)

純利益

$4.00B

直近12か月(2026/6/26まで)

フリーキャッシュフロー

$5.26B

自己資本合計

$52.53B

負債合計

$30.92B

流動比率

1.65

利払い倍率

17.56

負債/EBITDA

3.47

一株当たり利益(EPS)

売上高と純利益

フリーキャッシュフロー

収益内訳

財務推移表

利益率の推移

負債の推移

負債の重さ

成長率グリッド

成長率 — 売上高

適正価値の推定

一般的なケース割高

適正価値

$161.39

現在株価

$221.55

安全マージン

-37.3%

適正価値レンジ

$104.90 - $217.88

使用した評価手法間のばらつきであり、統計的に較正された信頼区間ではありません。

推定方法

アナリストの目標株価:$230.83
ディスカウンテッド・キャッシュフロー(DCF):$165.45
利益倍率(P/E):$136.76
グレアムの成長公式:$41.96
収益力価値(EPV):$64.76
正当化されたP/B:$56.21
配当割引モデル(ゴードン):$26.47
P/FFO(運用から生まれる資金):算出に必要なデータが不足しています
中間サイクル利益:$120.02
売上高倍率:$139.80
アナリスト・コンセンサス:強い買い (27B / 5H / 0S)
直近の決算サプライズ:+4.68%

バリュエーション指標

P/E レシオ

39.28

ROE

6.9%

P/B レシオ

2.96

P/FCF

28.49

粗利益率

58.5%

ROIC

4.8%

収益性レーダー

価値創造(経済的モート)

ROIC

4.8%

WACC

7.6%

ROIC − WACC

-2.8 pp

ROICが資本コストを下回っています。投資した1ドルごとに企業は価値を破壊しています。

ファンダメンタル分析基準

合格(20)

  • EPS shows upward trend
  • Price CAGR 11.24%
  • Gross Margin 58.5%
  • P/FCF 28.49
  • P/B Ratio 2.96
  • Debt/Equity ratio
  • Operating Margin 20.4%
  • Positive Free Cash Flow
  • CapEx intensity
  • Current Ratio
  • Interest Coverage
  • Debt/EBITDA
  • Return on Tangible Assets
  • ROE 7.7%
  • Analyst Consensus 84% Buy
  • Earnings Surprise avg 5.3%
  • Earnings Quality (OCF/NI) 1.66
  • Share Dilution -2.9%
  • Net Margin Trend 15.9% vs 14.2%
  • Piotroski F-Score 5/9

不合格(6)

  • EPS CAGR 1.04%
  • ROIC 4.8%
  • Low reliance on intangibles
  • Price below Graham Number
  • DCF valuation (Overvalued)
  • Revenue Growth 5Y 2.0%

データなし(2)

  • Dividend Payout NaN%
  • PEG Ratio (need PE > 0 and growth > 0)

Piotroski F-スコア

5/9

まちまちのシグナル:一部の領域に注意が必要

score
criteria

利益の質

1.66

高品質:利益はキャッシュに裏付けられている

株式希薄化

-2.9%

株式を買い戻している。株主に友好的

機関投資家の保有

ガバナンス

経営陣

氏名役職年齢
Mr. Steven M. RalesCo-Founder & Chairman74
Mr. Rainer M. BlairPresident, CEO & Director61
Mr. Mitchell P. RalesCo-Founder & Director68
Dr. Jose-Carlos Gutierrez-Ramos Ph.D.Senior VP & Chief Science Officer63
Mr. Matthew R. McGrewExecutive Vice President53
Mr. Christopher Paul RileyExecutive VP of Biotechnology Group & CEO of Cytiva51
Ms. Julie Sawyer MontgomeryExecutive Vice President of Diagnostics Platform53
Mr. Matthew E. Gugino C.F.A., CPAExecutive VP & CFO42
Mr. Christopher M. BoudaVP & Chief Accounting Officer-
Ms. Rachel Marie Vatnsdal OlsonVice President of Investor Relations-

監査リスク

6

取締役会リスク

10

報酬リスク

5

株主権利リスク

2

パート2 · 株価と買い時

この部分は企業に価値があるかを判断するものではありません。ファンダメンタルズに納得したうえで、いつ買うかを選ぶためのものです。内容:テクニカル分析、ポテンシャル、過去のドローダウン、ガンマエクスポージャー。

書類

  • 年次報告書(10-K)

    事業内容、財務実績、リスクをまとめた年次の概要。

    提出日: 2026-02-24

    書類を見る
  • 四半期報告書(10-Q)

    直近3か月間の業績に関する最新情報。

    提出日: 2026-07-21

    書類を見る
  • 臨時報告書(8-K)

    経営陣の交代や重要な発表など、大きな出来事に関するお知らせ。

    提出日: 2026-08-03

    書類を見る

via SEC EDGAR

業績推移

via SEC EDGAR

Latest News

Recent headlines for DHR, sourced from Markets Gazette.

  • 5/22/2026POSITIVE
    Danaher Raises $3 Billion in Record Private-Placement Bond Sale

    Danaher Corporation successfully closed a record-breaking $3 billion private-placement bond sale. This significant capital raise indicates strong investor confidence in the company's financial health and future prospects. The substantial funding could be allocated towards strategic investments, acquisitions, or debt reduction, potentially enhancing shareholder value. For investors, this event signals robust operational performance and a proactive approach to financial management, which may lead to a positive re-evaluation of the stock.

  • 4/21/2026NEUTRAL
    Danaher Q1 Earnings Beat Estimates, But Revenue Miss, Weak Diagnostics Weigh On Stock

    Danaher Corporation reported Q1 earnings per share of $2.05, surpassing the $1.90 consensus estimate. However, revenue for the quarter was $5.96 billion, falling short of the $6.01 billion expected by analysts. The company's bioprocessing segment showed strong growth, but this was offset by weakness in the diagnostics division. Furthermore, Danaher lowered its outlook for the respiratory market. This mixed performance, with earnings beating but revenue missing and specific segment concerns, presents a complex picture for investors.

via Markets Gazette