As of 2024-09-10, the Intrinsic Value of Donaldson Company Inc (DCI) is
77.08 USD. This DCI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 70.36 USD, the upside of Donaldson Company Inc is
%.
The range of the Intrinsic Value is 56.99 - 121.65 USD
77.08 USD
Intrinsic Value
DCI Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
56.99 - 121.65 |
77.08 |
9.6% |
| DCF (Growth 10y) |
68.66 - 139.11 |
90.76 |
29.0% |
| DCF (EBITDA 5y) |
82.60 - 96.37 |
88.24 |
25.4% |
| DCF (EBITDA 10y) |
90.81 - 114.02 |
100.75 |
43.2% |
| Fair Value |
32.33 - 32.33 |
32.33 |
-54.05% |
| P/E |
72.96 - 91.39 |
79.97 |
13.7% |
| EV/EBITDA |
69.14 - 84.41 |
73.63 |
4.6% |
| EPV |
28.50 - 38.27 |
33.39 |
-52.5% |
| DDM - Stable |
28.47 - 79.83 |
54.15 |
-23.0% |
| DDM - Multi |
45.16 - 96.75 |
61.40 |
-12.7% |
DCI Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
8,472.05 |
| Beta |
0.71 |
| Outstanding shares (mil) |
120.41 |
| Enterprise Value (mil) |
8,776.05 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.16% |
| Cost of Debt |
5.00% |
| WACC |
8.78% |