As of 2025-10-19, the Intrinsic Value of Ducommun Inc (DCO) is 60.43 USD. This DCO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 91.94 USD, the upside of Ducommun Inc is -34.30%.
The range of the Intrinsic Value is 41.24 - 103.24 USD
Based on its market price of 91.94 USD and our intrinsic valuation, Ducommun Inc (DCO) is overvalued by 34.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 41.24 - 103.24 | 60.43 | -34.3% |
| DCF (Growth 10y) | 54.77 - 125.03 | 76.73 | -16.5% |
| DCF (EBITDA 5y) | 98.72 - 149.06 | 123.74 | 34.6% |
| DCF (EBITDA 10y) | 94.22 - 152.34 | 121.45 | 32.1% |
| Fair Value | 67.00 - 67.00 | 67.00 | -27.13% |
| P/E | 52.04 - 70.22 | 57.99 | -36.9% |
| EV/EBITDA | 68.88 - 111.78 | 91.90 | -0.0% |
| EPV | (0.47) - 4.12 | 1.82 | -98.0% |
| DDM - Stable | 18.62 - 52.13 | 35.37 | -61.5% |
| DDM - Multi | 39.74 - 88.94 | 55.21 | -39.9% |
| Market Cap (mil) | 1,371.74 |
| Beta | 0.81 |
| Outstanding shares (mil) | 14.92 |
| Enterprise Value (mil) | 1,565.21 |
| Market risk premium | 4.60% |
| Cost of Equity | 10.35% |
| Cost of Debt | 5.01% |
| WACC | 9.45% |