DCO
Ducommun Inc
Price:  
83.93 
USD
Volume:  
113,813.00
United States | Aerospace & Defense
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

DCO Intrinsic Value

-41.50 %
Upside

What is the intrinsic value of DCO?

As of 2025-07-11, 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 83.93 USD, the upside of Ducommun Inc is -41.50%.

The range of the Intrinsic Value is 32.91 - 84.80 USD

Is DCO undervalued or overvalued?

Based on its market price of 83.93 USD and our intrinsic valuation, Ducommun Inc (DCO) is overvalued by 41.50%.

83.93 USD
Stock Price
49.08 USD
Intrinsic Value
Intrinsic Value Details

DCO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 32.91 - 84.80 49.08 -41.5%
DCF (Growth 10y) 54.18 - 127.45 77.18 -8.0%
DCF (EBITDA 5y) 89.84 - 125.82 104.66 24.7%
DCF (EBITDA 10y) 93.03 - 141.74 113.17 34.8%
Fair Value 59.07 - 59.07 59.07 -29.62%
P/E 51.03 - 70.60 59.78 -28.8%
EV/EBITDA 58.44 - 90.99 75.45 -10.1%
EPV (1.77) - 2.75 0.49 -99.4%
DDM - Stable 16.14 - 44.87 30.50 -63.7%
DDM - Multi 39.50 - 88.57 55.00 -34.5%

DCO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,248.88
Beta 0.89
Outstanding shares (mil) 14.88
Enterprise Value (mil) 1,460.57
Market risk premium 4.60%
Cost of Equity 10.49%
Cost of Debt 5.08%
WACC 9.52%