As of 2024-12-12, the Intrinsic Value of Donaldson Company Inc (DCI) is 76.01 USD. This DCI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 72.67 USD, the upside of Donaldson Company Inc is 4.60%.

The range of the Intrinsic Value is 56.89 - 116.84 USD

	Range	Selected	Upside
a
DCF (Growth 5y)	56.89 - 116.84	76.01	4.6%
DCF (Growth 10y)	68.37 - 133.38	89.29	22.9%
DCF (EBITDA 5y)	83.49 - 111.95	96.07	32.2%
DCF (EBITDA 10y)	91.08 - 128.23	107.26	47.6%
Fair Value	32.51 - 32.51	32.51	-55.27%
P/E	81.67 - 96.58	89.32	22.9%
EV/EBITDA	71.61 - 98.89	88.31	21.5%
EPV	27.83 - 37.11	32.47	-55.3%
DDM - Stable	27.93 - 75.15	51.54	-29.1%
DDM - Multi	44.16 - 90.71	59.24	-18.5%