As of 2024-12-13, the Intrinsic Value of Douglas Dynamics Inc (PLOW) is
34.15 USD. This PLOW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 25.70 USD, the upside of Douglas Dynamics Inc is
32.90%.
The range of the Intrinsic Value is 24.63 - 52.49 USD
34.15 USD
Intrinsic Value
PLOW Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
24.63 - 52.49 |
34.15 |
32.9% |
| DCF (Growth 10y) |
34.69 - 67.31 |
45.93 |
78.7% |
| DCF (EBITDA 5y) |
20.92 - 27.84 |
24.05 |
-6.4% |
| DCF (EBITDA 10y) |
30.06 - 40.18 |
34.61 |
34.7% |
| Fair Value |
10.17 - 10.17 |
10.17 |
-60.42% |
| P/E |
20.15 - 31.08 |
25.22 |
-1.9% |
| EV/EBITDA |
(17.99) - 20.81 |
(1.66) |
-106.4% |
| EPV |
18.35 - 26.03 |
22.19 |
-13.7% |
| DDM - Stable |
14.26 - 35.62 |
24.94 |
-3.0% |
| DDM - Multi |
22.02 - 41.09 |
28.51 |
11.0% |
PLOW Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
593.41 |
| Beta |
0.79 |
| Outstanding shares (mil) |
23.09 |
| Enterprise Value (mil) |
798.50 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.56% |
| Cost of Debt |
6.78% |
| WACC |
8.43% |