|
Real-time Estimate
Cboe BZX
05:13:40 27/08/26 am AEST
|
5-day change | 1st Jan Change | ||
| 204.18 USD | +1.05% |
|
+0.75% | +4.43% |
| 20/08 | Nordson Raises Fiscal 2026 Outlook on Strong Demand Following Third-Quarter Beat | MT |
| 19/08 | Dover to Acquire Leistung Engineering | 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 | 27,213 | - | - |
| Change | - | -27.32% | 13.21% | 19.62% | 4.04% | 1.63% | - | - |
| Enterprise Value (EV) 1 | 28,887 | 22,303 | 24,561 | 26,822 | 28,429 | 28,021 | 27,540 | 26,719 |
| Change | - | -22.79% | 10.12% | 9.21% | 5.99% | -1.44% | -1.71% | -2.98% |
| P/E | 23.5x | 18.2x | 20.5x | 9.65x | 24.6x | 22.3x | 19.6x | 17.9x |
| PBR | 6.24x | 4.51x | 4.21x | 3.72x | 3.61x | 3.34x | 3.06x | 2.8x |
| PEG | - | -4.4x | 15.21x | 0x | -0.4x | 1.6x | 1.4x | 1.95x |
| Capitalization / Revenue | 3.31x | 2.23x | 2.55x | 3.32x | 3.31x | 3.14x | 2.99x | 2.85x |
| EV / Revenue | 3.65x | 2.62x | 2.91x | 3.46x | 3.51x | 3.24x | 3.03x | 2.8x |
| EV / EBITDA | 17.9x | 13.5x | 13.9x | 16.1x | 15.3x | 13.9x | 12.7x | 11.6x |
| EV / EBIT | 21.9x | 16.6x | 17.2x | 17.6x | 16.7x | 15.7x | 14.1x | 12.9x |
| EV / FCF | 30.6x | 38.1x | 21.5x | 29.1x | 25.4x | 21.6x | 18.7x | 16.3x |
| FCF Yield | 3.27% | 2.62% | 4.66% | 3.43% | 3.93% | 4.64% | 5.35% | 6.12% |
| Dividend per Share 2 | 1.99 | 2.01 | 2.03 | 2.05 | 2.07 | 2.119 | 2.183 | 2.202 |
| Rate of return | 1.1% | 1.48% | 1.32% | 1.09% | 1.06% | 1.05% | 1.08% | 1.09% |
| EPS 2 | 7.74 | 7.42 | 7.52 | 19.45 | 7.94 | 9.054 | 10.32 | 11.26 |
| Distribution rate | 25.7% | 27.1% | 27% | 10.5% | 26.1% | 23.4% | 21.2% | 19.6% |
| Net sales 1 | 7,907 | 8,508 | 8,438 | 7,746 | 8,093 | 8,661 | 9,100 | 9,539 |
| EBITDA 1 | 1,610 | 1,648 | 1,765 | 1,670 | 1,861 | 2,010 | 2,161 | 2,298 |
| EBIT 1 | 1,320 | 1,340 | 1,430 | 1,524 | 1,703 | 1,786 | 1,956 | 2,069 |
| Net income 1 | 1,124 | 1,065 | 1,057 | 2,697 | 1,094 | 1,228 | 1,374 | 1,470 |
| Net Debt 1 | 2,739 | 3,297 | 3,044 | 1,085 | 1,651 | 807.2 | 327 | -494 |
| Reference price 2 | 181.60 | 135.41 | 153.81 | 187.60 | 195.24 | 202.06 | 202.06 | 202.06 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 22.32x | 3.24x | 13.94x | 1.05% | 27.21B | |
| 32.53x | 5.54x | 20.31x | 0.78% | 128B | |
| 27.5x | 5.07x | 17.68x | 2.19% | 35.43B | |
| 22.44x | 1.92x | 13.78x | 2.09% | 32.64B | |
| 31.01x | 4.13x | 15.59x | 0.11% | 30.49B | |
| 21.76x | 3.67x | 11.61x | 1.49% | 28.45B | |
| 24.58x | 3x | 12.9x | 1.53% | 26.34B | |
| 26.77x | 3.36x | 16.42x | 1.69% | 25.09B | |
| 98.98x | 35.7x | 81.66x | 0.37% | 24.6B | |
| Average | 34.21x | 7.29x | 22.66x | 1.25% | 39.82B | |
| Weighted average by Cap. | 32.93x | 6.45x | 21.28x | 1.15% |
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
