|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 219.18 USD | +0.30% |
|
+2.49% | +12.74% |
| 06-11 | Dover Unit Markem-Imaje Launches CoLOS Software Version 7 | MT |
| 06-04 | Morgan Stanley Lifts Price Target on Dover to $230 From $210, Maintains Equalweight 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 | 29,428 | - | - |
| Change | - | -27.32% | 13.21% | 19.62% | 4.04% | 9.9% | - | - |
| Enterprise Value (EV) 1 | 28,887 | 22,303 | 24,561 | 26,822 | 28,429 | 30,522 | 29,802 | 29,173 |
| Change | - | -22.79% | 10.12% | 9.21% | 5.99% | 7.36% | -2.36% | -2.11% |
| P/E Ratio | 23.5x | 18.2x | 20.5x | 9.65x | 24.6x | 24.1x | 21.3x | 19.6x |
| PBR | 6.24x | 4.51x | 4.21x | 3.72x | - | 3.68x | 3.37x | 3.1x |
| PEG | - | -4.4x | 15.21x | 0x | -0.4x | 1.7x | 1.6x | 2.26x |
| Capitalization / Revenue | 3.31x | 2.23x | 2.55x | 3.32x | 3.31x | 3.4x | 3.25x | 3.11x |
| EV / Revenue | 3.65x | 2.62x | 2.91x | 3.46x | 3.51x | 3.53x | 3.29x | 3.09x |
| EV / EBITDA | 17.9x | 13.5x | 13.9x | 16.1x | 15.3x | 15.2x | 13.9x | 12.8x |
| EV / EBIT | 21.9x | 16.6x | 17.2x | 17.6x | 16.7x | 16.7x | 15.2x | 13.6x |
| EV / FCF | 30.6x | 38.1x | 21.5x | 29.1x | 25.4x | 23.6x | 20.3x | 18.1x |
| FCF Yield | 3.27% | 2.62% | 4.66% | 3.43% | 3.93% | 4.24% | 4.92% | 5.52% |
| Dividend per Share 2 | 1.99 | 2.01 | 2.03 | 2.05 | 2.07 | 2.124 | 2.192 | 2.204 |
| Rate of return | 1.1% | 1.48% | 1.32% | 1.09% | 1.06% | 0.97% | 1% | 1.01% |
| EPS 2 | 7.74 | 7.42 | 7.52 | 19.45 | 7.94 | 9.069 | 10.25 | 11.14 |
| Distribution rate | 25.7% | 27.1% | 27% | 10.5% | 26.1% | 23.4% | 21.4% | 19.8% |
| Net sales 1 | 7,907 | 8,508 | 8,438 | 7,746 | 8,093 | 8,647 | 9,054 | 9,448 |
| EBITDA 1 | 1,610 | 1,648 | 1,765 | 1,670 | 1,861 | 2,008 | 2,150 | 2,276 |
| EBIT 1 | 1,320 | 1,340 | 1,430 | 1,524 | 1,703 | 1,823 | 1,967 | 2,144 |
| Net income 1 | 1,124 | 1,065 | 1,057 | 2,697 | 1,094 | 1,232 | 1,370 | 1,471 |
| Net Debt 1 | 2,739 | 3,297 | 3,044 | 1,085 | 1,651 | 1,094 | 374.9 | -254.2 |
| Reference price 2 | 181.60 | 135.41 | 153.81 | 187.60 | 195.24 | 218.53 | 218.53 | 218.53 |
| Nbr of stocks (in thousands) | 143,985 | 140,354 | 139,890 | 137,192 | 137,153 | 134,661 | - | - |
| Announcement Date | 27/01/22 | 31/01/23 | 01/02/24 | 30/01/25 | 29/01/26 | - | - | - |
1USD in Million2USD
Estimates
P/E Ratio, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 24.1x | 3.53x | 15.2x | 0.97% | 29.43B | |
| 33.16x | 5.72x | 21.25x | 0.82% | 114B | |
| 39.34x | 6.7x | 25.08x | 1.55% | 39.41B | |
| 30.37x | 3.93x | 14.52x | 0.12% | 28.65B | |
| 19x | 1.56x | 11.52x | 2.55% | 26.94B | |
| 23.93x | 2.87x | 12.52x | 1.58% | 25.92B | |
| 24.49x | 3.94x | 14.09x | 1.63% | 24.36B | |
| 48.46x | 11.54x | 36.68x | 0.78% | 24.24B | |
| 24.56x | 3.17x | 15.1x | 1.86% | 22.7B | |
| Average | 29.71x | 4.77x | 18.44x | 1.32% | 37.27B | |
| Weighted average by Cap. | 30.89x | 5.05x | 19.32x | 1.18% |
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
