DCI
Donaldson Company Inc
Price:  
71.26 
USD
Volume:  
395,314.00
United States | Machinery
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

DCI Intrinsic Value

27.30 %
Upside

What is the intrinsic value of DCI?

As of 2025-07-05, the Intrinsic Value of Donaldson Company Inc (DCI) is 90.73 USD. This DCI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 71.26 USD, the upside of Donaldson Company Inc is 27.30%.

The range of the Intrinsic Value is 70.06 - 130.04 USD

Is DCI undervalued or overvalued?

Based on its market price of 71.26 USD and our intrinsic valuation, Donaldson Company Inc (DCI) is undervalued by 27.30%.

71.26 USD
Stock Price
90.73 USD
Intrinsic Value
Intrinsic Value Details

DCI Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 70.06 - 130.04 90.73 27.3%
DCF (Growth 10y) 86.44 - 151.64 109.12 53.1%
DCF (EBITDA 5y) 106.06 - 143.79 123.90 73.9%
DCF (EBITDA 10y) 116.16 - 163.13 137.67 93.2%
Fair Value 28.51 - 28.51 28.51 -59.99%
P/E 81.26 - 106.44 89.73 25.9%
EV/EBITDA 71.02 - 116.31 89.88 26.1%
EPV 23.89 - 31.30 27.59 -61.3%
DDM - Stable 22.43 - 53.80 38.12 -46.5%
DDM - Multi 56.97 - 103.12 73.10 2.6%

DCI Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 8,517.00
Beta 0.83
Outstanding shares (mil) 119.52
Enterprise Value (mil) 9,060.90
Market risk premium 4.60%
Cost of Equity 10.27%
Cost of Debt 4.25%
WACC 9.85%