As of 2025-09-19, the Intrinsic Value of Dover Corp (DOV) is 231.30 USD. This Dover valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 172.80 USD, the upside of Dover Corp is 33.90%.
The range of the Intrinsic Value is 172.85 - 353.84 USD
Based on its market price of 172.80 USD and our intrinsic valuation, Dover Corp (DOV) is undervalued by 33.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 172.85 - 353.84 | 231.30 | 33.9% |
| DCF (Growth 10y) | 195.32 - 373.09 | 253.34 | 46.6% |
| DCF (EBITDA 5y) | 201.43 - 265.08 | 235.46 | 36.3% |
| DCF (EBITDA 10y) | 216.92 - 295.47 | 256.11 | 48.2% |
| Fair Value | 418.03 - 418.03 | 418.03 | 141.91% |
| P/E | 196.68 - 433.75 | 307.35 | 77.9% |
| EV/EBITDA | 126.95 - 257.43 | 186.47 | 7.9% |
| EPV | 93.96 - 126.72 | 110.34 | -36.1% |
| DDM - Stable | 125.11 - 324.37 | 224.74 | 30.1% |
| DDM - Multi | 122.71 - 246.97 | 163.92 | -5.1% |
| Market Cap (mil) | 23,696.06 |
| Beta | 1.24 |
| Outstanding shares (mil) | 137.13 |
| Enterprise Value (mil) | 25,500.31 |
| Market risk premium | 4.60% |
| Cost of Equity | 10.00% |
| Cost of Debt | 4.28% |
| WACC | 9.28% |