Dover Corporation
Bear Case (25th pct.)
-54.4% vs price
Base Case (Median)
-51.1% vs price
Bull Case (75th pct.)
-28.3% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $37.92 | -81.6% | High (40%) |
| PE Comparable | $160.20 | -22.4% | Medium (25%) |
| Growth Trajectory DCF | $100.89 | -51.1% | Medium (20%) |
| Graham Number | $100.26 | -51.4% | High (80%) |
| EV/EBITDA | $135.80 | -34.2% | Medium (20%) |
| EV/FCF | $171.00 | -17.2% | Medium (20%) |
| Earnings Power Value | $87.83 | -57.5% | High (70%) |
Based on 7 out of 8 methods, DOV appears overvalued at the current price of $206.47. The base case fair value of $100.89 implies 51.1% 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.