Donaldson Company, Inc.
Bear Case (25th pct.)
-62.7% vs price
Base Case (Median)
-50.4% vs price
Bull Case (75th pct.)
-37.0% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $16.33 | -82.5% | High (40%) |
| PE Comparable | $71.98 | -22.8% | Medium (25%) |
| Growth Trajectory DCF | $46.24 | -50.4% | Medium (20%) |
| Graham Number | $32.01 | -65.6% | High (80%) |
| EV/EBITDA | $51.89 | -44.3% | Medium (20%) |
| EV/FCF | $65.51 | -29.7% | Medium (20%) |
| Earnings Power Value | $37.50 | -59.8% | High (70%) |
Based on 7 out of 8 methods, DCI appears overvalued at the current price of $93.19. The base case fair value of $46.24 implies 50.4% downside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.