DCO
Ducommun Inc
Price:  
84.91 
USD
Volume:  
69,514
United States | Aerospace & Defense

DCO Intrinsic Value

-42.2 %
Upside

What is the intrinsic value of DCO?

As of 2025-07-07, the Intrinsic Value of Ducommun Inc (DCO) is 49.08 USD. This DCO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 84.91 USD, the upside of Ducommun Inc is -42.2%.

The range of the Intrinsic Value is 32.91 - 84.8 USD.

Is DCO undervalued or overvalued?

Based on its market price of 84.91 USD and our intrinsic valuation, Ducommun Inc (DCO) is overvalued by 42.2%.

84.91 USD
Stock Price
49.08 USD
Intrinsic Value
Intrinsic Value Details

DCO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth Exit 5Y) 32.91 - 84.8 49.08 -42.2%
DCF (Growth Exit 10Y) 54.18 - 127.45 77.18 -9.1%
DCF (EBITDA Exit 5Y) 89.84 - 128.72 105.51 24.3%
DCF (EBITDA Exit 10Y) 93.03 - 144.49 113.93 34.2%
Peter Lynch Fair Value 59.07 - 59.07 59.07 -30.44%
P/E Multiples 52.17 - 71.57 60.65 -28.6%
EV/EBITDA Multiples 58.44 - 92.58 77.54 -8.7%
Earnings Power Value (1.77) - 2.75 0.49 -99.4%
Dividend Discount Model - Stable 16.14 - 44.87 30.50 -64.1%
Dividend Discount Model - Multi Stages 39.5 - 88.57 55.00 -35.2%

DCO Intrinsic Value - Key Valuation Metrics

Market Cap (mil)1,263
Beta0.89
Outstanding shares (mil)15
Enterprise Value (mil)1,475
Market risk premium5.1%
Cost of Equity10.45%
Cost of Debt5.1%
WACC9.5%