As of 2025-05-15, the Intrinsic Value of Ducommun Inc (DCO) is 81.73 USD. This DCO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 66.25 USD, the upside of Ducommun Inc is 23.40%.
The range of the Intrinsic Value is 53.68 - 156.31 USD
Based on its market price of 66.25 USD and our intrinsic valuation, Ducommun Inc (DCO) is undervalued by 23.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 53.68 - 156.31 | 81.73 | 23.4% |
| DCF (Growth 10y) | 71.91 - 190.68 | 104.65 | 58.0% |
| DCF (EBITDA 5y) | 86.50 - 108.22 | 93.64 | 41.3% |
| DCF (EBITDA 10y) | 92.86 - 123.88 | 104.41 | 57.6% |
| Fair Value | 52.99 - 52.99 | 52.99 | -20.02% |
| P/E | 37.01 - 57.94 | 45.20 | -31.8% |
| EV/EBITDA | 50.11 - 84.85 | 63.27 | -4.5% |
| EPV | 1.02 - 5.68 | 3.35 | -94.9% |
| DDM - Stable | 18.79 - 60.37 | 39.58 | -40.2% |
| DDM - Multi | 49.73 - 127.62 | 71.99 | 8.7% |
| Market Cap (mil) | 984.48 |
| Beta | 0.87 |
| Outstanding shares (mil) | 14.86 |
| Enterprise Value (mil) | 1,189.67 |
| Market risk premium | 4.60% |
| Cost of Equity | 9.03% |
| Cost of Debt | 5.21% |
| WACC | 8.13% |