As of 2024-12-11, the Intrinsic Value of Dover Corp (DOV) is
217.51 USD. This Dover valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 201.31 USD, the upside of Dover Corp is
8.00%.
The range of the Intrinsic Value is 158.92 - 342.17 USD
217.51 USD
Intrinsic Value
Dover Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
158.92 - 342.17 |
217.51 |
8.0% |
| DCF (Growth 10y) |
188.52 - 376.50 |
249.16 |
23.8% |
| DCF (EBITDA 5y) |
214.32 - 274.64 |
245.96 |
22.2% |
| DCF (EBITDA 10y) |
233.44 - 312.57 |
272.58 |
35.4% |
| Fair Value |
177.35 - 177.35 |
177.35 |
-11.90% |
| P/E |
231.15 - 341.25 |
286.03 |
42.1% |
| EV/EBITDA |
154.56 - 271.70 |
216.03 |
7.3% |
| EPV |
68.55 - 94.23 |
81.39 |
-59.6% |
| DDM - Stable |
91.73 - 240.16 |
165.95 |
-17.6% |
| DDM - Multi |
123.07 - 246.81 |
163.86 |
-18.6% |
Dover Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
27,617.72 |
| Beta |
1.07 |
| Outstanding shares (mil) |
137.19 |
| Enterprise Value (mil) |
30,618.07 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.46% |
| Cost of Debt |
4.28% |
| WACC |
8.79% |