PLOW
Douglas Dynamics Inc
Price:  
28.68 
USD
Volume:  
186,545.00
United States | Machinery
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

PLOW Intrinsic Value

43.20 %
Upside

What is the intrinsic value of PLOW?

As of 2025-06-15, the Intrinsic Value of Douglas Dynamics Inc (PLOW) is 41.08 USD. This PLOW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 28.68 USD, the upside of Douglas Dynamics Inc is 43.20%.

The range of the Intrinsic Value is 33.53 - 52.53 USD

Is PLOW undervalued or overvalued?

Based on its market price of 28.68 USD and our intrinsic valuation, Douglas Dynamics Inc (PLOW) is undervalued by 43.20%.

28.68 USD
Stock Price
41.08 USD
Intrinsic Value
Intrinsic Value Details

PLOW Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 33.53 - 52.53 41.08 43.2%
DCF (Growth 10y) 36.16 - 54.53 43.50 51.7%
DCF (EBITDA 5y) 28.24 - 32.08 29.74 3.7%
DCF (EBITDA 10y) 32.61 - 38.92 35.33 23.2%
Fair Value 12.13 - 12.13 12.13 -57.71%
P/E 28.77 - 43.98 31.93 11.3%
EV/EBITDA (14.18) - 22.53 2.15 -92.5%
EPV 19.29 - 26.58 22.94 -20.0%
DDM - Stable 17.01 - 34.17 25.59 -10.8%
DDM - Multi 25.72 - 39.68 31.17 8.7%

PLOW Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 665.66
Beta 0.63
Outstanding shares (mil) 23.21
Enterprise Value (mil) 818.34
Market risk premium 4.60%
Cost of Equity 9.18%
Cost of Debt 6.92%
WACC 8.56%