DOUGLAS DYNAMICS, INC (PLOW)
Construction Machinery & Equip · Industrials · $1.1B
Intrinsic Value (Consensus)
$45.35
Current Price
$47.26
Margin of Safety
-4%
4% Above Intrinsic Value
Value: $45
Price: $47
Valuation Model Estimates
Current Price: $47.26
DCF (Discounted Cash Flow)
$129.50
Graham Number
$23.17
Earnings Power Value
$19.03
Relative Value (P/E)
$39.20
Dividend Discount Model
$100.00
Consensus Value
$45.35
Model Assumptions
Discount Rate
10.3%
Growth Rate
20.0%
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
78
Profitability
22/25
Strength
22/25
Valuation
12/25
Growth
22/25
Financial Health Signals
Strong earnings growth (20% YoY)
Key Financials
- EPS (TTM)
- $1.96
- EPS (Forward)
- $2.35
- Book Value
- $12.17
- P/E Ratio
- 20.0
- Forward P/E
- 16.7
- PEG Ratio
- —
- ROE
- 16.7%
- Debt/Equity
- 51%
- Revenue Growth
- 304.7%
- Earnings Growth
- 20.0%
- Dividend Yield
- 0.8%
- 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