DOV · Dover Corporation
$225.962026-07-21Sector: Industrials; Industry: Industrial - Machinery; Sub-Industry: Industrial Machinery & Supplies & Components
Intrinsic Value Range Comparison · Mulya.ai
Base · active
$141
-37.7% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($139 · $161) Analysts Range ($205 · $279) Fundamentals · historical + forward · baseitalics = DCF projection
| Period | Revenue | Rev Gr ? | Ops M% ? | Tax Rate ? | NOPAT ? | Reinvest ? | FCFF ? | WACC% ? | PV FCFF ? | ROIC ? | Inv. Cap ? | EPS ? | P/E |
|---|
| 2024.Q1 | $7.7B | — | 15.9% | 17.8% | $1.0B | −$487MM | $515MM | 9.1% | — | 12.3% | $8.2B | $7.78 | — |
| 2024.Q4 | $7.7B | 0.0% | 15.9% | 20.3% | $972MM | −$319MM | $652MM | 9.8% | — | 12.0% | $8.1B | $7.78 | — |
| 2025.Q1 | $7.7B | 0.8% | 15.6% | 19.8% | $968MM | −$342MM | $626MM | 9.5% | — | 11.8% | $8.3B | $19.85 | — |
| 2025.Q4 | $7.7B | 0.0% | 15.6% | 20.1% | $963MM | −$623MM | $340MM | 9.9% | — | 10.9% | $9.3B | $19.85 | — |
| 2026.Q1 | $8.3B | 6.9% | 16.7% | 20.4% | $1.1B | −$593MM | $508MM | 9.3% | — | 11.9% | $9.1B | $8.11 | 22.2 |
| italics below = DCF projection · 10yr Rev CAGR: 4.4% |
| 2027.Q1 | $8.8B | +5.9% | 17.0% | 20.3% | $1.2B | −$550MM | $638MM | 9.3% | $584MM | 12.6% | $9.7B | $8.74 | 25.9 |
| 2028.Q1 | $9.2B | +4.5% | 17.8% | 20.3% | $1.3B | −$450MM | $849MM | 9.2% | $711MM | 13.1% | $10.1B | $9.56 | 23.6 |
| 2029.Q1 | $9.6B | +4.5% | 19.3% | 20.3% | $1.5B | −$474MM | $996MM | 9.1% | $765MM | 14.2% | $10.6B | $10.82 | 20.9 |
| 2030.Q1 | $10.0B | +4.3% | 19.3% | 20.2% | $1.5B | −$479MM | $1.1B | 9.1% | $743MM | 14.1% | $11.1B | $11.29 | 20.0 |
| 2031.Q1 | $10.4B | +4.2% | 19.3% | 20.2% | $1.6B | −$498MM | $1.1B | 9.0% | $712MM | 14.1% | $11.6B | $11.77 | 19.2 |
|
| Term. Yr+ | $13.3B | 4.1% | 20.4% | 20.0% | $2.2B | −$680MM | $1.5B | 8.6% | $14.1B | 13.1% | — | — | — |
Active scenario IV: $141 (-37.7% vs market)