DOV
Dover Corp
Price:  
177.25 
USD
Volume:  
1,049,305.00
United States | Machinery
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Dover Intrinsic Value

%
Upside

As of 2024-06-15, the Intrinsic Value of Dover Corp (DOV) is 207.52 USD. This Dover valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 177.25 USD, the upside of Dover Corp is %.

The range of the Intrinsic Value is 152.39 - 323.00 USD

177.25 USD
Stock Price
207.52 USD
Intrinsic Value
Intrinsic Value Details

Dover Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 152.39 - 323.00 207.52 17.1%
DCF (Growth 10y) 183.40 - 362.73 241.91 36.5%
DCF (EBITDA 5y) 195.85 - 259.05 240.59 35.7%
DCF (EBITDA 10y) 220.52 - 303.50 271.87 53.4%
Fair Value 166.02 - 166.02 166.02 -6.34%
P/E 179.25 - 277.15 223.59 26.1%
EV/EBITDA 138.35 - 200.68 178.14 0.5%
EPV 66.18 - 91.46 78.82 -55.5%
DDM - Stable 82.37 - 211.39 146.88 -17.1%
DDM - Multi 114.94 - 227.67 152.60 -13.9%

Dover Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 24,359.47
Beta 1.16
Outstanding shares (mil) 137.43
Enterprise Value (mil) 27,371.97
Market risk premium 4.60%
Cost of Equity 9.78%
Cost of Debt 4.34%
WACC 9.00%