DONALDSON Co INC (DCI)
Industrial & Commercial Fans & Blowers & Air Purifing Equip · Industrials · $10.2B
Intrinsic Value (Consensus)
$38.80
Current Price
$86.79
Margin of Safety
-55.3%
55.3% Above Intrinsic Value
Value: $39
Price: $87
Valuation Model Estimates
Current Price: $86.79
DCF (Discounted Cash Flow)
$35.79
Graham Number
$28.78
Earnings Power Value
$29.61
Relative Value (P/E)
$61.00
Dividend Discount Model
$7.23
Consensus Value
$38.80
Model Assumptions
Discount Rate
10.3%
Growth Rate
2.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Health Score
B
70
Profitability
25/25
Strength
22/25
Valuation
7/25
Growth
16/25
Financial Health Signals
Strong profitability — ROE of 25% (above 20% is excellent)
Key Financials
- EPS (TTM)
- $3.05
- EPS (Forward)
- $3.11
- Book Value
- $12.07
- P/E Ratio
- 20.0
- Forward P/E
- 19.6
- PEG Ratio
- —
- ROE
- 25.2%
- Debt/Equity
- 44%
- Revenue Growth
- 299.1%
- Earnings Growth
- 2.0%
- Dividend Yield
- 1.0%
- Beta
- 1.00
Similar Stocks (Industrials)
ADTADT Inc.
$36.54+300%
AIRTAir T, Inc.
$580.57+300%
IMMRIMMERSION CORP
$25.36+287.8%
VRRMVERRA MOBILITY Corp
$18.26+263.7%
GBXGREENBRIER COMPANIES...
$175.69+256.2%
Data last updated: 2026-06-16
Source: Yahoo Finance