Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
DONALDSON Co INC
Bear Case (25th pct.)
-38.5% vs price
Base Case (Median)
-24.5% vs price
Bull Case (75th pct.)
-17.4% vs price
◇ = Current price | | Bear | Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $92.57 | 8.8% | High (40%) |
| PE Comparable | $74.91 | -11.9% | Medium (25%) |
| Growth Trajectory DCF | $65.60 | -22.9% | Medium (20%) |
| Graham Number | $36.33 | -57.3% | High (80%) |
| EV/EBITDA | $53.46 | -37.2% | Medium (20%) |
| EV/FCF | $64.24 | -24.5% | Medium (20%) |
| Earnings Power Value | $51.12 | -39.9% | High (70%) |
Based on 7 out of 7 methods, DCI appears overvalued at the current price of $85.06. The base case fair value of $64.24 implies 24.5% 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.