PLOW
Douglas Dynamics Inc
Price:  
24.62 
USD
Volume:  
145,669.00
United States | Machinery
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

PLOW Intrinsic Value

%
Upside

As of 2024-03-02, the Intrinsic Value of Douglas Dynamics Inc (PLOW) is 44.47 USD. This PLOW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 24.62 USD, the upside of Douglas Dynamics Inc is %.

The range of the Intrinsic Value is 30.38 - 74.91 USD

24.62 USD
Stock Price
44.47 USD
Intrinsic Value
Intrinsic Value Details

PLOW Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 30.38 - 74.91 44.47 80.6%
DCF (Growth 10y) 40.40 - 90.48 56.38 129.0%
DCF (EBITDA 5y) 24.85 - 34.58 29.27 18.9%
DCF (EBITDA 10y) 36.15 - 51.10 42.84 74.0%
Fair Value 6.14 - 6.14 6.14 -75.08%
P/E 22.29 - 50.38 33.77 37.2%
EV/EBITDA 8.00 - 21.91 13.85 -43.8%
EPV 14.03 - 22.22 18.13 -26.4%
DDM - Stable 8.28 - 22.36 15.32 -37.8%
DDM - Multi 29.78 - 57.91 38.89 58.0%

PLOW Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 565.77
Beta 0.89
Outstanding shares (mil) 22.98
Enterprise Value (mil) 843.77
Market risk premium 4.60%
Cost of Equity 10.66%
Cost of Debt 5.78%
WACC 9.05%