As of 2025-01-20, the Intrinsic Value of Ducommun Inc (DCO) is
54.34 USD. This DCO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 68.54 USD, the upside of Ducommun Inc is
-20.70%.
The range of the Intrinsic Value is 36.96 - 92.71 USD
54.34 USD
Intrinsic Value
DCO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
36.96 - 92.71 |
54.34 |
-20.7% |
| DCF (Growth 10y) |
45.47 - 103.66 |
63.77 |
-7.0% |
| DCF (EBITDA 5y) |
94.89 - 123.77 |
110.53 |
61.3% |
| DCF (EBITDA 10y) |
93.54 - 131.84 |
112.86 |
64.7% |
| Fair Value |
50.46 - 50.46 |
50.46 |
-26.38% |
| P/E |
33.80 - 54.62 |
41.54 |
-39.4% |
| EV/EBITDA |
61.05 - 106.42 |
78.83 |
15.0% |
| EPV |
(4.41) - (1.35) |
(2.88) |
-104.2% |
| DDM - Stable |
14.92 - 39.15 |
27.04 |
-60.6% |
| DDM - Multi |
32.22 - 66.33 |
43.44 |
-36.6% |
DCO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,013.02 |
| Beta |
1.04 |
| Outstanding shares (mil) |
14.78 |
| Enterprise Value (mil) |
1,232.68 |
| Market risk premium |
4.60% |
| Cost of Equity |
10.55% |
| Cost of Debt |
5.17% |
| WACC |
9.30% |