Valuation Douglas Dynamics, Inc. Börse Stuttgart

Stocks

Market Closed - Börse Stuttgart 05:55:19 19/09/26 am AEST			5-day change	1st Jan Change
34.40 ^EUR	-0.58%		0.00%	+22.86%

05/09	Douglas Dynamics Declares Quarterly Cash Dividend for the Third Quarter of 2026, Payable on September 30, 2026	CI
04/09	Douglas Dynamics Keeps Quarterly Dividend at $0.295 per Share, Payable Sept. 30 to Shareholders of Record as of Sept. 15	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	897.6	827.6	682.2	545.7	752.3	920.5	-	-
Change	-	-7.8%	-17.57%	-20%	37.85%	22.37%	-	-
Enterprise Value (EV)	1,078	1,013	893.3	545.7	752.3	920.5	920.5	920.5
Change	-	-5.99%	-11.85%	-38.91%	37.85%	22.37%	0%	0%
P/E	30.3x	22.2x	30.3x	10x	16.7x	14.1x	13.5x	-
PBR	-	-	-	-	-	-	-	-
PEG	-	0.8x	-0.8x	0x	-1x	0.3x	2.87x	-
Capitalization / Revenue	1.66x	1.34x	1.2x	0.96x	1.15x	1.19x	1.15x	1.11x
EV / Revenue	0x	0x	0x	0x	0x	1.19x	1.15x	1.11x
EV / EBITDA	0x	0x	0x	0x	0x	7.34x	7.15x	6.35x
EV / EBIT	0x	0x	0x	0x	0x	9.72x	9.08x	8x
EV / FCF	0x	0x	0x	0x	0x	11.3x	11x	-
FCF Yield	5.5%	3.38%	0.29%	6.11%	8.45%	8.82%	9.11%	-
Dividend per Share ²	1.14	1.16	1.18	1.18	1.18	1.18	1.18	-
Rate of return	2.92%	3.21%	3.98%	4.99%	3.61%	2.96%	2.96%	-
EPS ²	1.29	1.63	0.98	2.36	1.96	2.83	2.963	-
Distribution rate	88.4%	71.2%	120%	50%	60.2%	41.7%	39.8%	-
Net sales ¹	541.5	616.1	568.2	568.5	656.1	775.6	800.6	832
EBITDA ¹	79.54	86.78	68.12	79.35	97.91	125.3	128.8	145
EBIT ¹	53.43	59.11	44.91	88.71	73.61	94.7	101.4	115
Net income ¹	30.69	38.61	23.72	56.15	46.9	66.95	69.65	-
Net Debt	180.2	185.8	211.1	-	-	-	-	-
Reference price ²	39.06	36.16	29.68	23.63	32.65	39.89	39.89	39.89
Nbr of stocks (in thousands)	22,981	22,887	22,984	23,094	23,041	23,077	-	-
Announcement Date	21/2/22	20/2/23	26/2/24	24/2/25	23/2/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
PACCAR INC	19.4x	1.81x	14.83x	2.81%	61.1B
KOMATSU LTD.	15.98x	1.61x	9.17x	2.79%	39.82B
DAIMLER TRUCK HOLDING AG	11.7x	1.08x	10.82x	4.43%	37.9B
EPIROC AB	30.86x	4.48x	17.93x	1.62%	29.41B
KUBOTA CORPORATION	11.09x	1.5x	9.03x	1.98%	19.73B
KNORR-BREMSE AG	23.68x	2.21x	11.98x	2%	19.54B
CNH INDUSTRIAL N.V.	31.31x	1.03x	18.19x	1.16%	16.65B
METSO OYJ	24.22x	2.71x	14.56x	2.46%	16.35B
EXOR N.V.	13.31x	-	-	0.73%	15.89B
Average	20.17x	2.05x	13.31x	2.22%	28.49B
Weighted average by Cap.	19.44x	2.00x	13.15x	2.53%