|
Real-time Estimate
Cboe BZX
06:48:32 15/10/26 am AEDT
|
5-day change | 1st Jan Change | ||
| 193.21 USD | +0.38% |
|
+2.75% | -0.91% |
| 10:35pm | RBC Cuts Price Target on Dover to $216 From $227, Keeps Sector Perform Rating | MT |
| 03/10 | BMO Capital Cuts Price Target on Dover to $236 From $240, Keeps Outperform Rating | MT |
Company Valuation: Dover Corporation
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 26,148 | 19,005 | 21,517 | 25,737 | 26,778 | 25,923 | - | - |
| Change | - | -27.32% | 13.21% | 19.62% | 4.04% | -3.19% | - | - |
| Enterprise Value (EV) 1 | 28,887 | 22,303 | 24,561 | 26,822 | 28,429 | 26,735 | 26,070 | 25,259 |
| Change | - | -22.79% | 10.12% | 9.21% | 5.99% | -5.96% | -2.49% | -3.11% |
| P/E | 23.5x | 18.2x | 20.5x | 9.65x | 24.6x | 21.2x | 18.7x | 17.2x |
| PBR | 6.24x | 4.51x | 4.21x | 3.72x | 3.61x | 3.18x | 2.92x | 2.63x |
| PEG | - | -4.4x | 15.21x | 0x | -0.4x | 1.5x | 1.4x | 1.99x |
| Capitalization / Revenue | 3.31x | 2.23x | 2.55x | 3.32x | 3.31x | 2.99x | 2.84x | 2.72x |
| EV / Revenue | 3.65x | 2.62x | 2.91x | 3.46x | 3.51x | 3.08x | 2.86x | 2.65x |
| EV / EBITDA | 17.9x | 13.5x | 13.9x | 16.1x | 15.3x | 13.3x | 12x | 11x |
| EV / EBIT | 21.9x | 16.6x | 17.2x | 17.6x | 16.7x | 14.9x | 13.2x | 12.1x |
| EV / FCF | 30.6x | 38.1x | 21.5x | 29.1x | 25.4x | 21x | 18x | 15.6x |
| FCF Yield | 3.27% | 2.62% | 4.66% | 3.43% | 3.93% | 4.77% | 5.56% | 6.41% |
| Dividend per Share 2 | 1.99 | 2.01 | 2.03 | 2.05 | 2.07 | 2.122 | 2.183 | 2.264 |
| Rate of return | 1.1% | 1.48% | 1.32% | 1.09% | 1.06% | 1.1% | 1.13% | 1.18% |
| EPS 2 | 7.74 | 7.42 | 7.52 | 19.45 | 7.94 | 9.066 | 10.28 | 11.17 |
| Distribution rate | 25.7% | 27.1% | 27% | 10.5% | 26.1% | 23.4% | 21.2% | 20.3% |
| Net sales 1 | 7,907 | 8,508 | 8,438 | 7,746 | 8,093 | 8,681 | 9,119 | 9,516 |
| EBITDA 1 | 1,610 | 1,648 | 1,765 | 1,670 | 1,861 | 2,013 | 2,169 | 2,306 |
| EBIT 1 | 1,320 | 1,340 | 1,430 | 1,524 | 1,703 | 1,794 | 1,969 | 2,090 |
| Net income 1 | 1,124 | 1,065 | 1,057 | 2,697 | 1,094 | 1,231 | 1,376 | 1,467 |
| Net Debt 1 | 2,739 | 3,297 | 3,044 | 1,085 | 1,651 | 812 | 146.4 | -664.1 |
| Reference price 2 | 181.60 | 135.41 | 153.81 | 187.60 | 195.24 | 192.48 | 192.48 | 192.48 |
| Nbr of stocks (in thousands) | 143,985 | 140,354 | 139,890 | 137,192 | 137,153 | 134,680 | - | - |
| Announcement Date | 27/1/22 | 31/1/23 | 1/2/24 | 30/1/25 | 29/1/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 21.23x | 3.08x | 13.28x | 1.1% | 25.92B | |
| 30.58x | 5.36x | 19.58x | 0.84% | 120B | |
| 34.93x | 5.51x | 20.89x | 1.53% | 98.72B | |
| 43.38x | 8.79x | 25.73x | -.--% | 63.03B | |
| 28.5x | 3.26x | 18.81x | 0.73% | 62.41B | |
| 40.72x | 6.33x | 27.95x | 1.9% | 59.02B | |
| 28.04x | 5.19x | 18.16x | 2.14% | 36.47B | |
| 31.44x | 4.15x | 15.68x | 0.11% | 30.63B | |
| 20.07x | 1.71x | 12.34x | 2.34% | 29.2B | |
| 20.91x | 3.62x | 11.58x | 1.45% | 28.93B | |
| Average | 29.98x | 4.70x | 18.40x | 1.22% | 55.46B | |
| Weighted average by Cap. | 32.04x | 5.18x | 19.92x | 1.14% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- DOV Stock
- Valuation Dover Corporation
Select your edition
All financial news and data tailored to specific country editions
