PLOW
Douglas Dynamics Inc
Price:  
31.35 
USD
Volume:  
172,839.00
United States | Machinery
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

PLOW Intrinsic Value

29.20 %
Upside

What is the intrinsic value of PLOW?

As of 2025-07-07, the Intrinsic Value of Douglas Dynamics Inc (PLOW) is 40.51 USD. This PLOW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 31.35 USD, the upside of Douglas Dynamics Inc is 29.20%.

The range of the Intrinsic Value is 33.03 - 51.88 USD

Is PLOW undervalued or overvalued?

Based on its market price of 31.35 USD and our intrinsic valuation, Douglas Dynamics Inc (PLOW) is undervalued by 29.20%.

31.35 USD
Stock Price
40.51 USD
Intrinsic Value
Intrinsic Value Details

PLOW Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 33.03 - 51.88 40.51 29.2%
DCF (Growth 10y) 35.62 - 53.86 42.91 36.9%
DCF (EBITDA 5y) 29.05 - 34.24 31.41 0.2%
DCF (EBITDA 10y) 33.02 - 40.48 36.43 16.2%
Fair Value 12.13 - 12.13 12.13 -61.31%
P/E 31.00 - 47.96 35.27 12.5%
EV/EBITDA (14.52) - 25.94 3.27 -89.6%
EPV 18.98 - 26.29 22.64 -27.8%
DDM - Stable 16.90 - 33.92 25.41 -18.9%
DDM - Multi 25.54 - 39.37 30.94 -1.3%

PLOW Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 727.63
Beta 0.66
Outstanding shares (mil) 23.21
Enterprise Value (mil) 880.31
Market risk premium 4.60%
Cost of Equity 9.24%
Cost of Debt 6.92%
WACC 8.65%