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 - Peers Comparison

	Range	Selected	Upside
a
Kaman Corp	10.17 - 37.99	19.24	-58.2%
Astronics Corp	7.98 - 18.51	11.59	-64.5%
Magellan Aerospace Corp	14.6 - 36.85	20.86	8.7%
Heroux Devtek Inc	33.34 - 172.81	56.72	74.6%
National Presto Industries Inc	73.97 - 112.19	88.75	-18.1%
TAT Technologies Ltd	14.22 - 35.62	20.57	-33.9%
Park Aerospace Corp	4.22 - 6.47	5.04	-67.3%
Innovative Solutions and Support Inc	6.36 - 36.74	11.32	-19.1%
Butler National Corp	2.04 - 3.04	2.44	64.8%
CPI Aerostructures Inc	3.03 - 5.97	4.06	21.1%

DCO Intrinsic Value - Key Valuation Metrics

Market Cap (mil)	1,263
Beta	0.89
Outstanding shares (mil)	15
Enterprise Value (mil)	1,475

Market risk premium	5.1%
Cost of Equity	10.45%
Cost of Debt	5.1%
WACC	9.5%