DCI
Donaldson Company Inc
Price:  
73.78 
USD
Volume:  
250,204.00
United States | Machinery
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

DCI Intrinsic Value

%
Upside

As of 2024-05-18, the Intrinsic Value of Donaldson Company Inc (DCI) is 85.16 USD. This DCI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 73.78 USD, the upside of Donaldson Company Inc is %.

The range of the Intrinsic Value is 64.25 - 127.62 USD

73.78 USD
Stock Price
85.16 USD
Intrinsic Value
Intrinsic Value Details

DCI Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 64.25 - 127.62 85.16 15.4%
DCF (Growth 10y) 80.86 - 152.50 104.72 41.9%
DCF (EBITDA 5y) 109.64 - 135.80 125.70 70.4%
DCF (EBITDA 10y) 118.97 - 157.76 140.15 90.0%
Fair Value 49.92 - 49.92 49.92 -32.34%
P/E 73.80 - 89.18 79.99 8.4%
EV/EBITDA 68.40 - 88.09 80.44 9.0%
EPV 20.86 - 28.13 24.50 -66.8%
DDM - Stable 23.37 - 59.58 41.48 -43.8%
DDM - Multi 52.60 - 102.19 69.25 -6.1%

DCI Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 8,880.90
Beta 0.90
Outstanding shares (mil) 120.37
Enterprise Value (mil) 9,301.20
Market risk premium 4.60%
Cost of Equity 10.04%
Cost of Debt 4.31%
WACC 9.58%