DOVER Corp (DOV)
Construction, Mining & Materials Handling Machinery & Equip · Industrials · $21.9B
Intrinsic Value (Consensus)
$109.15
Current Price
$158.80
Margin of Safety
-31.3%
31.3% Above Intrinsic Value
Value: $109
Price: $159
Valuation Model Estimates
Current Price: $158.80
DCF (Discounted Cash Flow)
$102.71
Graham Number
$97.99
Earnings Power Value
$77.09
Relative Value (P/E)
$158.80
Dividend Discount Model
Not applicable
—
Consensus Value
$109.15
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%.
Key Financials
- EPS (TTM)
- $7.94
- EPS (Forward)
- $8.10
- Book Value
- $53.75
- P/E Ratio
- 20.0
- Forward P/E
- 19.6
- PEG Ratio
- —
- ROE
- 14.8%
- Debt/Equity
- 45%
- Revenue Growth
- 4.5%
- Earnings Growth
- 2.0%
- Dividend Yield
- N/A
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance