DCO
Ducommun Inc
Price:  
56.80 
USD
Volume:  
40,105.00
United States | Aerospace & Defense
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

DCO Intrinsic Value

%
Upside

As of 2024-06-14, the Intrinsic Value of Ducommun Inc (DCO) is 151.42 USD. This DCO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 56.80 USD, the upside of Ducommun Inc is %.

The range of the Intrinsic Value is 80.96 - 698.18 USD

56.80 USD
Stock Price
151.42 USD
Intrinsic Value
Intrinsic Value Details

DCO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 80.96 - 698.18 151.42 166.6%
DCF (Growth 10y) 81.58 - 633.41 145.07 155.4%
DCF (EBITDA 5y) 79.15 - 113.04 96.24 69.4%
DCF (EBITDA 10y) 90.93 - 136.69 112.90 98.8%
Fair Value 29.80 - 29.80 29.80 -47.54%
P/E 20.19 - 39.92 28.80 -49.3%
EV/EBITDA 37.22 - 61.51 48.85 -14.0%
EPV (0.74) - 5.76 2.51 -95.6%
DDM - Stable 16.45 - 116.81 66.63 17.3%
DDM - Multi 62.30 - 347.45 106.02 86.7%

DCO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 836.10
Beta 0.54
Outstanding shares (mil) 14.72
Enterprise Value (mil) 1,067.33
Market risk premium 4.60%
Cost of Equity 6.50%
Cost of Debt 6.21%
WACC 6.24%