|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 220.24 USD | -1.80% |
|
-1.87% | +12.74% |
| 25/06 | BMO Capital Adjusts Price Target on Dover to $255 From $250, Maintains Market Perform Rating | MT |
| 24/06 | Dover Unit SIKORA Launches Wire Production Quality Software | 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 | 30,202 | - | - |
| Change | - | -27.32% | 13.21% | 19.62% | 4.04% | 12.79% | - | - |
| Enterprise Value (EV) 1 | 28,887 | 22,303 | 24,561 | 26,822 | 28,429 | 31,291 | 30,571 | 29,948 |
| Change | - | -22.79% | 10.12% | 9.21% | 5.99% | 10.07% | -2.3% | -2.04% |
| P/E | 23.5x | 18.2x | 20.5x | 9.65x | 24.6x | 24.8x | 21.9x | 20.1x |
| PBR | 6.24x | 4.51x | 4.21x | 3.72x | - | 3.77x | 3.46x | 3.19x |
| PEG | - | -4.4x | 15.21x | 0x | -0.4x | 1.8x | 1.6x | 2.32x |
| Capitalization / Revenue | 3.31x | 2.23x | 2.55x | 3.32x | 3.31x | 3.49x | 3.34x | 3.19x |
| EV / Revenue | 3.65x | 2.62x | 2.91x | 3.46x | 3.51x | 3.62x | 3.38x | 3.16x |
| EV / EBITDA | 17.9x | 13.5x | 13.9x | 16.1x | 15.3x | 15.6x | 14.2x | 13.2x |
| EV / EBIT | 21.9x | 16.6x | 17.2x | 17.6x | 16.7x | 17.1x | 15.6x | 13.9x |
| EV / FCF | 30.6x | 38.1x | 21.5x | 29.1x | 25.4x | 24.1x | 20.7x | 18.6x |
| FCF Yield | 3.27% | 2.62% | 4.66% | 3.43% | 3.93% | 4.15% | 4.83% | 5.38% |
| Dividend per Share 2 | 1.99 | 2.01 | 2.03 | 2.05 | 2.07 | 2.133 | 2.192 | 2.204 |
| Rate of return | 1.1% | 1.48% | 1.32% | 1.09% | 1.06% | 0.95% | 0.98% | 0.98% |
| EPS 2 | 7.74 | 7.42 | 7.52 | 19.45 | 7.94 | 9.044 | 10.26 | 11.14 |
| Distribution rate | 25.7% | 27.1% | 27% | 10.5% | 26.1% | 23.6% | 21.4% | 19.8% |
| Net sales 1 | 7,907 | 8,508 | 8,438 | 7,746 | 8,093 | 8,647 | 9,055 | 9,465 |
| EBITDA 1 | 1,610 | 1,648 | 1,765 | 1,670 | 1,861 | 2,008 | 2,149 | 2,276 |
| EBIT 1 | 1,320 | 1,340 | 1,430 | 1,524 | 1,703 | 1,833 | 1,965 | 2,155 |
| Net income 1 | 1,124 | 1,065 | 1,057 | 2,697 | 1,094 | 1,229 | 1,371 | 1,471 |
| Net Debt 1 | 2,739 | 3,297 | 3,044 | 1,085 | 1,651 | 1,090 | 369.1 | -254.2 |
| Reference price 2 | 181.60 | 135.41 | 153.81 | 187.60 | 195.24 | 224.28 | 224.28 | 224.28 |
| Nbr of stocks (in thousands) | 143,985 | 140,354 | 139,890 | 137,192 | 137,153 | 134,661 | - | - |
| 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 24.8x | 3.62x | 15.58x | 0.95% | 30.2B | |
| 35.94x | 6.16x | 22.94x | 0.75% | 123B | |
| 34.5x | 6.45x | 22.15x | 1.75% | 42.22B | |
| 33.94x | 4.37x | 16.13x | 0.1% | 32.09B | |
| 21.32x | 1.76x | 13.01x | 2.28% | 30.22B | |
| 118.85x | 8.1x | 42.58x | - | 29.66B | |
| 25.94x | 3.11x | 13.55x | 1.45% | 28.1B | |
| 28.19x | 4.65x | 16.62x | 1.41% | 27.69B | |
| 26.92x | 3.46x | 16.51x | 1.7% | 24.61B | |
| 30.13x | 2.65x | 16.71x | 1.8% | 22.48B | |
| Average | 38.05x | 4.43x | 19.58x | 1.36% | 39.06B | |
| Weighted average by Cap. | 37.75x | 4.96x | 20.56x | 1.19% |
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
