Valuation Douglas Dynamics, Inc.

Stocks

Real-time Estimate Cboe BZX 06:29:05 30/10/26 am AEDT			5-day change	1st Jan Change
39.78 ^USD	+0.21%		-0.04%	+22.37%

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	916.2	-	-
Change	-	-7.8%	-17.57%	-20%	37.85%	21.78%	-	-
Enterprise Value (EV)	1,078	1,013	893.3	545.7	752.3	916.2	916.2	916.2
Change	-	-5.99%	-11.85%	-38.91%	37.85%	21.78%	0%	0%
P/E	30.3x	22.2x	30.3x	10x	16.7x	14x	13.4x	-
PBR	-	-	-	-	-	-	-	-
PEG	-	0.8x	-0.8x	0x	-1x	0.3x	2.84x	-
Capitalization / Revenue	1.66x	1.34x	1.2x	0.96x	1.15x	1.18x	1.14x	1.1x
EV / Revenue	0x	0x	0x	0x	0x	1.18x	1.14x	1.1x
EV / EBITDA	0x	0x	0x	0x	0x	7.31x	7.11x	6.32x
EV / EBIT	0x	0x	0x	0x	0x	9.67x	9.04x	7.97x
EV / FCF	0x	0x	0x	0x	0x	11.3x	10.9x	-
FCF Yield	5.5%	3.38%	0.29%	6.11%	8.45%	8.86%	9.16%	-
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%	2.97%	2.97%	-
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	39.70	39.70	39.70
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
DOUGLAS DYNAMICS, INC.	14.03x	-	-	2.97%	916M
CATERPILLAR INC.	26.82x	4.56x	20.38x	0.86%	328B
DEERE & COMPANY	35.37x	5.5x	29.97x	1.02%	173B
AB VOLVO	15.07x	1.16x	7.38x	4.92%	63.96B
PACCAR INC	17.42x	1.46x	12.01x	3.17%	53.92B
WESTINGHOUSE AIR BRAKE TECHNOLOGIES CORPORATION	30.23x	4.25x	17.73x	0.44%	47.35B
KOMATSU LTD.	15.25x	1.56x	8.91x	2.84%	38.4B
DAIMLER TRUCK HOLDING AG	11.09x	1.05x	10.45x	4.71%	34.39B
EPIROC AB	30.11x	4.37x	17.51x	1.67%	28.77B
CRRC CORPORATION LIMITED	12.44x	0.41x	4.2x	3.95%	26.23B
Average	20.78x	2.70x	14.28x	2.66%	79.46B
Weighted average by Cap.	25.69x	3.82x	19.07x	1.75%