|
Dover Corporation (DOV) DCF Valuation
US | Industrials | Industrial - Machinery | NYSE
|
- ✓ Fully Editable: Tailor To Your Needs In Excel Or Sheets
- ✓ Professional Design: Trusted, Industry-Standard Templates
- ✓ Pre-Built For Quick And Efficient Use
- ✓ No Expertise Is Needed; Easy To Follow
Dover Corporation (DOV) Bundle
Designed for accuracy, our (DOV) DCF Calculator enables you to assess the valuation of Dover Corporation using real-world financial data and allows full customization of all key parameters for improved projections.
Discounted Cash Flow (DCF) - (USD MM)
| Year | AY1 2020 |
AY2 2021 |
AY3 2022 |
AY4 2023 |
AY5 2024 |
FY1 2025 |
FY2 2026 |
FY3 2027 |
FY4 2028 |
FY5 2029 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 6,683.8 | 7,907.1 | 8,508.1 | 8,438.1 | 7,745.9 | 8,072.7 | 8,413.4 | 8,768.4 | 9,138.4 | 9,524.0 |
| Revenue Growth, % | 0 | 18.3 | 7.6 | -0.82221 | -8.2 | 4.22 | 4.22 | 4.22 | 4.22 | 4.22 |
| EBITDA | 1,232.7 | 1,797.3 | 1,711.5 | 1,718.8 | 1,206.4 | 1,569.9 | 1,636.1 | 1,705.1 | 1,777.1 | 1,852.1 |
| EBITDA, % | 18.44 | 22.73 | 20.12 | 20.37 | 15.57 | 19.45 | 19.45 | 19.45 | 19.45 | 19.45 |
| Depreciation | 279.1 | 290.1 | 307.5 | 317.5 | .0 | 245.8 | 256.1 | 266.9 | 278.2 | 289.9 |
| Depreciation, % | 4.18 | 3.67 | 3.61 | 3.76 | 0 | 3.04 | 3.04 | 3.04 | 3.04 | 3.04 |
| EBIT | 953.7 | 1,507.1 | 1,404.0 | 1,401.3 | 1,206.4 | 1,324.1 | 1,380.0 | 1,438.2 | 1,498.9 | 1,562.2 |
| EBIT, % | 14.27 | 19.06 | 16.5 | 16.61 | 15.57 | 16.4 | 16.4 | 16.4 | 16.4 | 16.4 |
| Total Cash | 513.1 | 385.5 | 380.9 | 398.6 | 1,844.9 | 735.7 | 766.8 | 799.1 | 832.9 | 868.0 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 1,137.2 | 1,347.5 | 1,516.9 | 1,432.0 | 1,354.2 | 1,394.0 | 1,452.8 | 1,514.1 | 1,578.0 | 1,644.6 |
| Account Receivables, % | 17.01 | 17.04 | 17.83 | 16.97 | 17.48 | 17.27 | 17.27 | 17.27 | 17.27 | 17.27 |
| Inventories | 835.8 | 1,191.1 | 1,366.6 | 1,225.5 | 1,144.8 | 1,177.6 | 1,227.2 | 1,279.0 | 1,333.0 | 1,389.2 |
| Inventories, % | 12.5 | 15.06 | 16.06 | 14.52 | 14.78 | 14.59 | 14.59 | 14.59 | 14.59 | 14.59 |
| Accounts Payable | 853.9 | 1,073.6 | 1,068.1 | 958.5 | .0 | 811.6 | 845.8 | 881.5 | 918.7 | 957.5 |
| Accounts Payable, % | 12.78 | 13.58 | 12.55 | 11.36 | 0 | 10.05 | 10.05 | 10.05 | 10.05 | 10.05 |
| Capital Expenditure | -165.7 | -171.5 | -221.0 | -192.6 | -167.5 | -188.7 | -196.7 | -205.0 | -213.7 | -222.7 |
| Capital Expenditure, % | -2.48 | -2.17 | -2.6 | -2.28 | -2.16 | -2.34 | -2.34 | -2.34 | -2.34 | -2.34 |
| Tax Rate, % | -53.51 | -53.51 | -53.51 | -53.51 | -53.51 | -53.51 | -53.51 | -53.51 | -53.51 | -53.51 |
| EBITAT | 774.3 | 1,209.1 | 1,161.7 | 1,166.1 | 1,851.8 | 1,131.8 | 1,179.6 | 1,229.3 | 1,281.2 | 1,335.3 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -231.4 | 981.8 | 898.0 | 1,407.3 | 884.2 | 1,927.9 | 1,164.7 | 1,213.9 | 1,265.1 | 1,318.5 |
| WACC, % | 9.26 | 9.26 | 9.27 | 9.27 | 9.34 | 9.28 | 9.28 | 9.28 | 9.28 | 9.28 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 5,402.8 | |||||||||
| Long Term Growth Rate, % | 3.00 | |||||||||
| Free cash flow (T + 1) | 1,358 | |||||||||
| Terminal Value | 21,625 | |||||||||
| Present Terminal Value | 13,876 | |||||||||
| Enterprise Value | 19,279 | |||||||||
| Net Debt | 1,085 | |||||||||
| Equity Value | 18,194 | |||||||||
| Diluted Shares Outstanding, MM | 139 | |||||||||
| Equity Value Per Share | 131.18 |
What You Will Receive
- Adjustable Forecast Inputs: Seamlessly modify key assumptions (growth %, margins, WACC) to explore various scenarios.
- Comprehensive Financial Data: Dover Corporation’s financial information pre-loaded to facilitate your analysis.
- Automated DCF Calculations: The template computes Net Present Value (NPV) and intrinsic value automatically.
- Customizable and Professional Design: A refined Excel model tailored to meet your valuation requirements.
- Designed for Analysts and Investors: Perfect for evaluating projections, confirming strategies, and enhancing efficiency.
Key Features
- Real-Life DOV Data: Pre-filled with Dover Corporation’s historical financials and forward-looking projections.
- Fully Customizable Inputs: Adjust revenue growth, margins, WACC, tax rates, and capital expenditures.
- Dynamic Valuation Model: Automatic updates to Net Present Value (NPV) and intrinsic value based on your inputs.
- Scenario Testing: Create multiple forecast scenarios to analyze different valuation outcomes.
- User-Friendly Design: Simple, structured, and designed for professionals and beginners alike.
How It Works
- Step 1: Download the prebuilt Excel template featuring Dover Corporation’s (DOV) data.
- Step 2: Navigate through the pre-filled sheets to familiarize yourself with the essential metrics.
- Step 3: Modify forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
- Step 4: Instantly view updated results, including Dover Corporation’s (DOV) intrinsic value.
- Step 5: Make well-informed investment decisions or create reports using the generated outputs.
Why Choose This Calculator for Dover Corporation (DOV)?
- All-in-One Solution: Combines DCF, WACC, and financial ratio analyses tailored for Dover Corporation (DOV).
- Flexible Inputs: Modify the yellow-highlighted fields to explore different financial scenarios.
- In-Depth Analysis: Automatically computes Dover Corporation’s intrinsic value and Net Present Value.
- Preloaded Information: Historical and projected data provide reliable foundations for analysis.
- Expert-Level Tool: Perfect for financial analysts, investors, and business advisors focusing on Dover Corporation (DOV).
Who Should Use This Product?
- Investors: Accurately estimate Dover Corporation’s fair value before making investment decisions.
- CFOs: Utilize a professional-grade DCF model for financial reporting and analysis related to Dover Corporation (DOV).
- Consultants: Quickly customize the template for valuation reports tailored to clients interested in Dover Corporation (DOV).
- Entrepreneurs: Acquire insights into financial modeling practices employed by leading companies like Dover Corporation (DOV).
- Educators: Employ it as a teaching resource to illustrate valuation methodologies using Dover Corporation (DOV) as a case study.
What the Template Contains
- Comprehensive DCF Model: Editable template featuring detailed valuation calculations.
- Real-World Data: Dover Corporation’s (DOV) historical and projected financials preloaded for analysis.
- Customizable Parameters: Adjust WACC, growth rates, and tax assumptions to explore various scenarios.
- Financial Statements: Complete annual and quarterly breakdowns for in-depth insights.
- Key Ratios: Integrated analysis for profitability, efficiency, and leverage metrics.
- Dashboard with Visual Outputs: Charts and tables designed for clear, actionable results.
Disclaimer
All information, articles, and product details provided on this website are for general informational and educational purposes only. We do not claim any ownership over, nor do we intend to infringe upon, any trademarks, copyrights, logos, brand names, or other intellectual property mentioned or depicted on this site. Such intellectual property remains the property of its respective owners, and any references here are made solely for identification or informational purposes, without implying any affiliation, endorsement, or partnership.
We make no representations or warranties, express or implied, regarding the accuracy, completeness, or suitability of any content or products presented. Nothing on this website should be construed as legal, tax, investment, financial, medical, or other professional advice. In addition, no part of this site—including articles or product references—constitutes a solicitation, recommendation, endorsement, advertisement, or offer to buy or sell any securities, franchises, or other financial instruments, particularly in jurisdictions where such activity would be unlawful.
All content is of a general nature and may not address the specific circumstances of any individual or entity. It is not a substitute for professional advice or services. Any actions you take based on the information provided here are strictly at your own risk. You accept full responsibility for any decisions or outcomes arising from your use of this website and agree to release us from any liability in connection with your use of, or reliance upon, the content or products found herein.